[FPI] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 134.43%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 236,921 281,048 260,612 192,033 153,297 107,257 91,696 17.12%
PBT 32,462 33,407 20,710 19,731 16,669 7,378 11,605 18.68%
Tax -7,513 -7,573 -4,817 -3,117 -2,283 115 -2,356 21.30%
NP 24,949 25,834 15,893 16,614 14,386 7,493 9,249 17.96%
-
NP to SH 24,969 25,839 15,885 16,656 14,575 7,348 9,045 18.42%
-
Tax Rate 23.14% 22.67% 23.26% 15.80% 13.70% -1.56% 20.30% -
Total Cost 211,972 255,214 244,719 175,419 138,911 99,764 82,447 17.02%
-
Net Worth 375,984 321,565 301,776 286,935 267,146 247,358 257,252 6.52%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 375,984 321,565 301,776 286,935 267,146 247,358 257,252 6.52%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.53% 9.19% 6.10% 8.65% 9.38% 6.99% 10.09% -
ROE 6.64% 8.04% 5.26% 5.80% 5.46% 2.97% 3.52% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 95.78 113.62 105.36 77.63 61.97 43.36 37.07 17.12%
EPS 10.10 10.40 6.40 6.70 5.90 3.00 3.70 18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.30 1.22 1.16 1.08 1.00 1.04 6.52%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 91.79 108.88 100.96 74.40 59.39 41.55 35.52 17.12%
EPS 9.67 10.01 6.15 6.45 5.65 2.85 3.50 18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4566 1.2458 1.1691 1.1116 1.035 0.9583 0.9966 6.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.98 1.54 1.65 1.54 1.28 0.83 0.675 -
P/RPS 4.16 1.36 1.57 1.98 2.07 1.91 1.82 14.75%
P/EPS 39.43 14.74 25.69 22.87 21.72 27.94 18.46 13.47%
EY 2.54 6.78 3.89 4.37 4.60 3.58 5.42 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.18 1.35 1.33 1.19 0.83 0.65 26.12%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 19/11/20 14/11/19 15/11/18 16/11/17 10/11/16 06/11/15 -
Price 3.80 1.85 1.58 1.61 1.59 0.80 0.745 -
P/RPS 3.97 1.63 1.50 2.07 2.57 1.84 2.01 12.00%
P/EPS 37.65 17.71 24.60 23.91 26.98 26.93 20.37 10.76%
EY 2.66 5.65 4.06 4.18 3.71 3.71 4.91 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.42 1.30 1.39 1.47 0.80 0.72 23.03%

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