[FPI] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.44%
YoY- -15.58%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 233,182 107,618 187,366 122,226 102,505 76,067 69,855 22.22%
PBT 29,420 10,757 11,344 9,443 10,629 5,787 2,122 54.93%
Tax -6,235 -2,296 -2,436 -2,342 -2,172 -761 1,508 -
NP 23,185 8,461 8,908 7,101 8,457 5,026 3,630 36.17%
-
NP to SH 23,193 8,459 8,899 7,105 8,416 3,035 2,962 40.87%
-
Tax Rate 21.19% 21.34% 21.47% 24.80% 20.43% 13.15% -71.07% -
Total Cost 209,997 99,157 178,458 115,125 94,048 71,041 66,225 21.18%
-
Net Worth 343,827 296,829 284,461 269,620 252,305 237,463 241,896 6.02%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 343,827 296,829 284,461 269,620 252,305 237,463 241,896 6.02%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 246,833 0.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.94% 7.86% 4.75% 5.81% 8.25% 6.61% 5.20% -
ROE 6.75% 2.85% 3.13% 2.64% 3.34% 1.28% 1.22% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 94.27 43.51 75.75 49.41 41.44 30.75 28.30 22.18%
EPS 9.40 3.40 3.60 2.90 3.40 1.20 1.20 40.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.20 1.15 1.09 1.02 0.96 0.98 5.99%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 90.34 41.69 72.59 47.35 39.71 29.47 27.06 22.23%
EPS 8.99 3.28 3.45 2.75 3.26 1.18 1.15 40.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.332 1.15 1.102 1.0445 0.9775 0.92 0.9371 6.03%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.83 1.40 1.74 1.33 0.915 0.775 0.69 -
P/RPS 3.00 3.22 2.30 2.69 2.21 2.52 2.44 3.50%
P/EPS 30.18 40.94 48.37 46.30 26.89 63.16 57.50 -10.17%
EY 3.31 2.44 2.07 2.16 3.72 1.58 1.74 11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.17 1.51 1.22 0.90 0.81 0.70 19.49%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 13/08/20 22/08/19 16/08/18 17/08/17 12/08/16 28/08/15 -
Price 2.81 1.40 1.67 1.47 1.16 0.81 0.63 -
P/RPS 2.98 3.22 2.20 2.97 2.80 2.63 2.23 4.94%
P/EPS 29.97 40.94 46.42 51.18 34.09 66.02 52.50 -8.91%
EY 3.34 2.44 2.15 1.95 2.93 1.51 1.90 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.17 1.45 1.35 1.14 0.84 0.64 21.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment