[FPI] YoY TTM 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- 5.38%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 931,149 688,515 739,846 542,831 422,654 357,303 381,865 16.00%
PBT 106,352 63,861 50,236 46,892 41,801 22,773 12,649 42.55%
Tax -25,491 -15,147 -11,180 -6,151 -7,522 1,081 -1,921 53.80%
NP 80,861 48,714 39,056 40,741 34,279 23,854 10,728 39.98%
-
NP to SH 80,908 48,703 39,011 40,756 34,298 20,208 9,884 41.91%
-
Tax Rate 23.97% 23.72% 22.25% 13.12% 17.99% -4.75% 15.19% -
Total Cost 850,288 639,801 700,790 502,090 388,375 333,449 371,137 14.80%
-
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 34,630 27,209 24,735 19,788 14,841 17,315 6,734 31.34%
Div Payout % 42.80% 55.87% 63.41% 48.55% 43.27% 85.68% 68.14% -
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 8.68% 7.08% 5.28% 7.51% 8.11% 6.68% 2.81% -
ROE 21.52% 15.15% 12.93% 14.20% 12.84% 8.17% 3.84% -
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 376.44 278.35 299.10 219.45 170.87 144.45 154.38 16.00%
EPS 32.71 19.69 15.77 16.48 13.87 8.17 4.00 41.89%
DPS 14.00 11.00 10.00 8.00 6.00 7.00 2.72 31.36%
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 360.76 266.76 286.65 210.31 163.75 138.43 147.95 16.00%
EPS 31.35 18.87 15.11 15.79 13.29 7.83 3.83 41.91%
DPS 13.42 10.54 9.58 7.67 5.75 6.71 2.61 31.34%
NAPS 1.4567 1.2459 1.1692 1.1117 1.035 0.9584 0.9967 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 1.06 0.55 0.55 0.70 0.75 0.57 0.44 15.76%
P/EPS 12.17 7.82 10.46 9.35 9.23 10.16 16.89 -5.31%
EY 8.22 12.79 9.56 10.70 10.83 9.84 5.92 5.61%
DY 3.52 7.14 6.06 5.19 4.69 8.43 4.03 -2.22%
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 1.01 0.66 0.53 0.73 0.93 0.55 0.48 13.18%
P/EPS 11.62 9.40 10.02 9.77 11.47 9.79 18.64 -7.56%
EY 8.61 10.64 9.98 10.23 8.72 10.21 5.36 8.21%
DY 3.68 5.95 6.33 4.97 3.77 8.75 3.65 0.13%
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