[FPI] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.14%
YoY- 2111.58%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 148,983 131,294 91,327 104,808 97,754 114,743 150,400 -0.15%
PBT 8,179 9,994 3,786 10,465 -1,154 3,634 3,406 15.71%
Tax -1,890 404 -1,346 59 327 616 -938 12.37%
NP 6,289 10,398 2,440 10,524 -827 4,250 2,468 16.86%
-
NP to SH 6,270 10,382 2,367 9,032 -449 3,974 2,511 16.46%
-
Tax Rate 23.11% -4.04% 35.55% -0.56% - -16.95% 27.54% -
Total Cost 142,694 120,896 88,887 94,284 98,581 110,493 147,932 -0.59%
-
Net Worth 294,356 277,040 252,305 267,146 222,254 250,858 243,567 3.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 24,735 19,788 14,841 17,315 6,734 14,902 15,066 8.60%
Div Payout % 394.51% 190.61% 627.02% 191.71% 0.00% 375.00% 600.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 294,356 277,040 252,305 267,146 222,254 250,858 243,567 3.20%
NOSH 247,358 247,358 247,358 247,358 247,358 248,374 251,100 -0.24%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.22% 7.92% 2.67% 10.04% -0.85% 3.70% 1.64% -
ROE 2.13% 3.75% 0.94% 3.38% -0.20% 1.58% 1.03% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 60.23 53.08 36.92 42.37 43.54 46.20 59.90 0.09%
EPS 2.50 4.20 1.00 3.60 -0.20 1.60 1.00 16.49%
DPS 10.00 8.00 6.00 7.00 3.00 6.00 6.00 8.88%
NAPS 1.19 1.12 1.02 1.08 0.99 1.01 0.97 3.46%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 57.72 50.87 35.38 40.61 37.87 44.46 58.27 -0.15%
EPS 2.43 4.02 0.92 3.50 -0.17 1.54 0.97 16.53%
DPS 9.58 7.67 5.75 6.71 2.61 5.77 5.84 8.59%
NAPS 1.1405 1.0734 0.9775 1.035 0.8611 0.9719 0.9437 3.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.68 1.72 0.865 0.89 0.76 0.755 0.71 -
P/RPS 2.79 3.24 2.34 2.10 3.82 1.63 1.19 15.25%
P/EPS 66.28 40.98 90.39 24.37 -380.00 47.19 71.00 -1.13%
EY 1.51 2.44 1.11 4.10 -0.26 2.12 1.41 1.14%
DY 5.95 4.65 6.94 7.87 3.95 7.95 8.45 -5.67%
P/NAPS 1.41 1.54 0.85 0.82 0.77 0.75 0.73 11.59%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 28/02/18 23/02/17 26/02/16 09/02/15 21/02/14 22/02/13 -
Price 2.00 1.82 1.01 0.91 0.84 0.915 0.79 -
P/RPS 3.32 3.43 2.74 2.15 4.22 1.98 1.32 16.60%
P/EPS 78.90 43.36 105.55 24.92 -420.00 57.19 79.00 -0.02%
EY 1.27 2.31 0.95 4.01 -0.24 1.75 1.27 0.00%
DY 5.00 4.40 5.94 7.69 3.57 6.56 7.59 -6.71%
P/NAPS 1.68 1.63 0.99 0.84 0.85 0.91 0.81 12.92%

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