[FPI] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -62.36%
YoY- -39.61%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 260,534 252,808 175,335 148,983 131,294 91,327 104,808 16.37%
PBT 36,260 17,878 12,265 8,179 9,994 3,786 10,465 22.98%
Tax -8,055 -5,658 -3,246 -1,890 404 -1,346 59 -
NP 28,205 12,220 9,019 6,289 10,398 2,440 10,524 17.83%
-
NP to SH 28,219 12,229 9,009 6,270 10,382 2,367 9,032 20.88%
-
Tax Rate 22.21% 31.65% 26.47% 23.11% -4.04% 35.55% -0.56% -
Total Cost 232,329 240,588 166,316 142,694 120,896 88,887 94,284 16.20%
-
Net Worth 414,125 333,933 309,197 294,356 277,040 252,305 267,146 7.57%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 50,197 34,630 27,209 24,735 19,788 14,841 17,315 19.39%
Div Payout % 177.88% 283.18% 302.02% 394.51% 190.61% 627.02% 191.71% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 414,125 333,933 309,197 294,356 277,040 252,305 267,146 7.57%
NOSH 252,883 247,358 247,358 247,358 247,358 247,358 247,358 0.36%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.83% 4.83% 5.14% 4.22% 7.92% 2.67% 10.04% -
ROE 6.81% 3.66% 2.91% 2.13% 3.75% 0.94% 3.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 103.80 102.20 70.88 60.23 53.08 36.92 42.37 16.09%
EPS 11.20 4.90 3.60 2.50 4.20 1.00 3.60 20.80%
DPS 20.00 14.00 11.00 10.00 8.00 6.00 7.00 19.10%
NAPS 1.65 1.35 1.25 1.19 1.12 1.02 1.08 7.31%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 100.93 97.94 67.93 57.72 50.87 35.38 40.60 16.37%
EPS 10.93 4.74 3.49 2.43 4.02 0.92 3.50 20.87%
DPS 19.45 13.42 10.54 9.58 7.67 5.75 6.71 19.38%
NAPS 1.6044 1.2937 1.1979 1.1404 1.0733 0.9775 1.035 7.57%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.75 2.27 1.61 1.68 1.72 0.865 0.89 -
P/RPS 3.61 2.22 2.27 2.79 3.24 2.34 2.10 9.44%
P/EPS 33.35 45.92 44.21 66.28 40.98 90.39 24.37 5.36%
EY 3.00 2.18 2.26 1.51 2.44 1.11 4.10 -5.06%
DY 5.33 6.17 6.83 5.95 4.65 6.94 7.87 -6.28%
P/NAPS 2.27 1.68 1.29 1.41 1.54 0.85 0.82 18.47%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 20/02/20 21/02/19 28/02/18 23/02/17 26/02/16 -
Price 3.78 2.93 1.76 2.00 1.82 1.01 0.91 -
P/RPS 3.64 2.87 2.48 3.32 3.43 2.74 2.15 9.16%
P/EPS 33.62 59.27 48.32 78.90 43.36 105.55 24.92 5.11%
EY 2.97 1.69 2.07 1.27 2.31 0.95 4.01 -4.87%
DY 5.29 4.78 6.25 5.00 4.40 5.94 7.69 -6.03%
P/NAPS 2.29 2.17 1.41 1.68 1.63 0.99 0.84 18.17%

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