[FPI] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -111.27%
YoY- -111.3%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 131,294 91,327 104,808 97,754 114,743 150,400 153,505 -2.56%
PBT 9,994 3,786 10,465 -1,154 3,634 3,406 7,680 4.48%
Tax 404 -1,346 59 327 616 -938 -2,341 -
NP 10,398 2,440 10,524 -827 4,250 2,468 5,339 11.73%
-
NP to SH 10,382 2,367 9,032 -449 3,974 2,511 4,286 15.87%
-
Tax Rate -4.04% 35.55% -0.56% - -16.95% 27.54% 30.48% -
Total Cost 120,896 88,887 94,284 98,581 110,493 147,932 148,166 -3.33%
-
Net Worth 277,040 252,305 267,146 222,254 250,858 243,567 221,368 3.80%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 19,788 14,841 17,315 6,734 14,902 15,066 9,838 12.34%
Div Payout % 190.61% 627.02% 191.71% 0.00% 375.00% 600.00% 229.55% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 277,040 252,305 267,146 222,254 250,858 243,567 221,368 3.80%
NOSH 247,358 247,358 247,358 247,358 248,374 251,100 245,965 0.09%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.92% 2.67% 10.04% -0.85% 3.70% 1.64% 3.48% -
ROE 3.75% 0.94% 3.38% -0.20% 1.58% 1.03% 1.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.08 36.92 42.37 43.54 46.20 59.90 62.41 -2.66%
EPS 4.20 1.00 3.60 -0.20 1.60 1.00 1.70 16.25%
DPS 8.00 6.00 7.00 3.00 6.00 6.00 4.00 12.23%
NAPS 1.12 1.02 1.08 0.99 1.01 0.97 0.90 3.70%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 50.87 35.38 40.61 37.87 44.46 58.27 59.47 -2.56%
EPS 4.02 0.92 3.50 -0.17 1.54 0.97 1.66 15.86%
DPS 7.67 5.75 6.71 2.61 5.77 5.84 3.81 12.35%
NAPS 1.0734 0.9775 1.035 0.8611 0.9719 0.9437 0.8577 3.80%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.72 0.865 0.89 0.76 0.755 0.71 0.72 -
P/RPS 3.24 2.34 2.10 3.82 1.63 1.19 1.15 18.82%
P/EPS 40.98 90.39 24.37 -380.00 47.19 71.00 41.32 -0.13%
EY 2.44 1.11 4.10 -0.26 2.12 1.41 2.42 0.13%
DY 4.65 6.94 7.87 3.95 7.95 8.45 5.56 -2.93%
P/NAPS 1.54 0.85 0.82 0.77 0.75 0.73 0.80 11.52%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 23/02/17 26/02/16 09/02/15 21/02/14 22/02/13 24/02/12 -
Price 1.82 1.01 0.91 0.84 0.915 0.79 0.74 -
P/RPS 3.43 2.74 2.15 4.22 1.98 1.32 1.19 19.27%
P/EPS 43.36 105.55 24.92 -420.00 57.19 79.00 42.47 0.34%
EY 2.31 0.95 4.01 -0.24 1.75 1.27 2.35 -0.28%
DY 4.40 5.94 7.69 3.57 6.56 7.59 5.41 -3.38%
P/NAPS 1.63 0.99 0.84 0.85 0.91 0.81 0.82 12.12%

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