[FPI] YoY TTM 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- -10.09%
YoY- -13.4%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 938,875 765,988 766,198 560,520 462,621 343,822 388,919 15.80%
PBT 124,734 69,474 54,322 45,077 48,009 16,094 24,268 31.33%
Tax -27,888 -17,559 -12,536 -8,445 -5,772 -324 -2,189 52.76%
NP 96,846 51,915 41,786 36,632 42,237 15,770 22,079 27.91%
-
NP to SH 96,898 51,923 41,750 36,644 42,313 13,543 19,365 30.75%
-
Tax Rate 22.36% 25.27% 23.08% 18.73% 12.02% 2.01% 9.02% -
Total Cost 842,029 714,073 724,412 523,888 420,384 328,052 366,840 14.83%
-
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 % 51.80% 66.70% 65.17% 67.50% 46.77% 109.59% 89.41% -
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 10.32% 6.78% 5.45% 6.54% 9.13% 4.59% 5.68% -
ROE 23.40% 15.55% 13.50% 12.45% 15.27% 5.37% 7.25% -
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 374.08 309.67 309.75 226.60 187.02 139.00 157.23 15.52%
EPS 38.61 20.99 16.88 14.81 17.11 5.48 7.83 30.43%
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 363.76 296.77 296.85 217.17 179.24 133.21 150.68 15.80%
EPS 37.54 20.12 16.18 14.20 16.39 5.25 7.50 30.75%
DPS 19.45 13.42 10.54 9.58 7.67 5.75 6.71 19.38%
NAPS 1.6045 1.2938 1.198 1.1405 1.0734 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 1.00 0.73 0.52 0.74 0.92 0.62 0.57 9.81%
P/EPS 9.71 10.81 9.54 11.34 10.05 15.80 11.37 -2.59%
EY 10.30 9.25 10.48 8.82 9.95 6.33 8.80 2.65%
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 1.01 0.95 0.57 0.88 0.97 0.73 0.58 9.67%
P/EPS 9.79 13.96 10.43 13.50 10.64 18.45 11.62 -2.81%
EY 10.21 7.16 9.59 7.41 9.40 5.42 8.60 2.89%
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