[FPI] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -67.79%
YoY- -73.79%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 175,335 148,983 131,294 91,327 104,808 97,754 114,743 7.31%
PBT 12,265 8,179 9,994 3,786 10,465 -1,154 3,634 22.46%
Tax -3,246 -1,890 404 -1,346 59 327 616 -
NP 9,019 6,289 10,398 2,440 10,524 -827 4,250 13.35%
-
NP to SH 9,009 6,270 10,382 2,367 9,032 -449 3,974 14.60%
-
Tax Rate 26.47% 23.11% -4.04% 35.55% -0.56% - -16.95% -
Total Cost 166,316 142,694 120,896 88,887 94,284 98,581 110,493 7.04%
-
Net Worth 309,197 294,356 277,040 252,305 267,146 222,254 250,858 3.54%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 27,209 24,735 19,788 14,841 17,315 6,734 14,902 10.54%
Div Payout % 302.02% 394.51% 190.61% 627.02% 191.71% 0.00% 375.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 309,197 294,356 277,040 252,305 267,146 222,254 250,858 3.54%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 248,374 -0.06%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.14% 4.22% 7.92% 2.67% 10.04% -0.85% 3.70% -
ROE 2.91% 2.13% 3.75% 0.94% 3.38% -0.20% 1.58% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 70.88 60.23 53.08 36.92 42.37 43.54 46.20 7.39%
EPS 3.60 2.50 4.20 1.00 3.60 -0.20 1.60 14.46%
DPS 11.00 10.00 8.00 6.00 7.00 3.00 6.00 10.62%
NAPS 1.25 1.19 1.12 1.02 1.08 0.99 1.01 3.61%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 67.93 57.72 50.87 35.38 40.61 37.87 44.46 7.31%
EPS 3.49 2.43 4.02 0.92 3.50 -0.17 1.54 14.60%
DPS 10.54 9.58 7.67 5.75 6.71 2.61 5.77 10.55%
NAPS 1.198 1.1405 1.0734 0.9775 1.035 0.8611 0.9719 3.54%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.61 1.68 1.72 0.865 0.89 0.76 0.755 -
P/RPS 2.27 2.79 3.24 2.34 2.10 3.82 1.63 5.67%
P/EPS 44.21 66.28 40.98 90.39 24.37 -380.00 47.19 -1.08%
EY 2.26 1.51 2.44 1.11 4.10 -0.26 2.12 1.07%
DY 6.83 5.95 4.65 6.94 7.87 3.95 7.95 -2.49%
P/NAPS 1.29 1.41 1.54 0.85 0.82 0.77 0.75 9.45%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 21/02/19 28/02/18 23/02/17 26/02/16 09/02/15 21/02/14 -
Price 1.76 2.00 1.82 1.01 0.91 0.84 0.915 -
P/RPS 2.48 3.32 3.43 2.74 2.15 4.22 1.98 3.82%
P/EPS 48.32 78.90 43.36 105.55 24.92 -420.00 57.19 -2.76%
EY 2.07 1.27 2.31 0.95 4.01 -0.24 1.75 2.83%
DY 6.25 5.00 4.40 5.94 7.69 3.57 6.56 -0.80%
P/NAPS 1.41 1.68 1.63 0.99 0.84 0.85 0.91 7.56%

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