[FPI] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

22-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 12.74%

YoY- 349.96%

Quarter Report

FPIB_1st Qtr Results_31 3 2016.pdf

Latest QR

Upcoming QR

FPI's Result

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	606,127	484,374	350,176	381,140	443,088	539,245	684,488	-2.00%
YoY %	25.14%	38.32%	-8.12%	-13.98%	-17.83%	-21.22%	-	-
Horiz. %	88.55%	70.76%	51.16%	55.68%	64.73%	78.78%	100.00%	-
PBT	47,356	45,016	27,668	25,101	4,898	24,410	35,060	5.13%
YoY %	5.20%	62.70%	10.23%	412.47%	-79.93%	-30.38%	-	-
Horiz. %	135.07%	128.40%	78.92%	71.59%	13.97%	69.62%	100.00%	-
Tax	-9,386	-5,147	-3,713	-887	219	-963	-6,802	5.51%
YoY %	-82.36%	-38.62%	-318.60%	-505.02%	122.74%	85.84%	-	-
Horiz. %	137.99%	75.67%	54.59%	13.04%	-3.22%	14.16%	100.00%	-
NP	37,970	39,869	23,955	24,214	5,117	23,447	28,258	5.04%
YoY %	-4.76%	66.43%	-1.07%	373.21%	-78.18%	-17.03%	-	-
Horiz. %	134.37%	141.09%	84.77%	85.69%	18.11%	82.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,988	39,986	21,690	21,832	4,852	21,142	25,889	6.59%
YoY %	-5.00%	84.35%	-0.65%	349.96%	-77.05%	-18.34%	-	-
Horiz. %	146.73%	154.45%	83.78%	84.33%	18.74%	81.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.82%	11.43%	13.42%	3.53%	-4.47%	3.95%	19.40%	-
YoY %	73.40%	-14.83%	280.17%	178.97%	-213.16%	-79.64%	-	-
Horiz. %	102.16%	58.92%	69.18%	18.20%	-23.04%	20.36%	100.00%	-
Total Cost	568,157	444,505	326,221	356,926	437,971	515,798	656,230	-2.37%
YoY %	27.82%	36.26%	-8.60%	-18.50%	-15.09%	-21.40%	-	-
Horiz. %	86.58%	67.74%	49.71%	54.39%	66.74%	78.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	301,776	281,988	244,884	234,990	229,577	252,462	227,630	4.80%
YoY %	7.02%	15.15%	4.21%	2.36%	-9.06%	10.91%	-	-
Horiz. %	132.57%	123.88%	107.58%	103.23%	100.86%	110.91%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	24,735	19,788	14,841	17,315	6,734	14,902	15,066	8.60%
YoY %	25.00%	33.33%	-14.29%	157.13%	-54.81%	-1.09%	-	-
Horiz. %	164.18%	131.34%	98.51%	114.93%	44.70%	98.91%	100.00%	-
Div Payout %	65.11%	49.49%	68.43%	79.31%	138.81%	70.49%	58.19%	-
YoY %	31.56%	-27.68%	-13.72%	-42.86%	96.92%	21.14%	-	-
Horiz. %	111.89%	85.05%	117.60%	136.29%	238.55%	121.14%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	301,776	281,988	244,884	234,990	229,577	252,462	227,630	4.80%
YoY %	7.02%	15.15%	4.21%	2.36%	-9.06%	10.91%	-	-
Horiz. %	132.57%	123.88%	107.58%	103.23%	100.86%	110.91%	100.00%	-
NOSH	247,358	247,358	247,358	247,358	239,142	265,749	250,142	-0.18%
YoY %	0.00%	0.00%	0.00%	3.44%	-10.01%	6.24%	-	-
Horiz. %	98.89%	98.89%	98.89%	98.89%	95.60%	106.24%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	6.26%	8.23%	6.84%	6.35%	1.15%	4.35%	4.13%	-
YoY %	-23.94%	20.32%	7.72%	452.17%	-73.56%	5.33%	-	-
Horiz. %	151.57%	199.27%	165.62%	153.75%	27.85%	105.33%	100.00%	-
ROE	12.59%	14.18%	8.86%	9.29%	2.11%	8.37%	11.37%	-
YoY %	-11.21%	60.05%	-4.63%	340.28%	-74.79%	-26.39%	-	-
Horiz. %	110.73%	124.71%	77.92%	81.71%	18.56%	73.61%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	245.04	195.82	141.57	154.08	185.28	202.91	273.64	-1.82%
YoY %	25.14%	38.32%	-8.12%	-16.84%	-8.69%	-25.85%	-	-
Horiz. %	89.55%	71.56%	51.74%	56.31%	67.71%	74.15%	100.00%	-
EPS	15.36	16.17	8.77	8.83	2.03	7.96	10.35	6.79%
YoY %	-5.01%	84.38%	-0.68%	334.98%	-74.50%	-23.09%	-	-
Horiz. %	148.41%	156.23%	84.73%	85.31%	19.61%	76.91%	100.00%	-
DPS	10.00	8.00	6.00	7.00	2.82	5.61	6.02	8.82%
YoY %	25.00%	33.33%	-14.29%	148.23%	-49.73%	-6.81%	-	-
Horiz. %	166.11%	132.89%	99.67%	116.28%	46.84%	93.19%	100.00%	-
NAPS	1.22	1.14	0.99	0.95	0.96	0.95	0.91	5.00%
YoY %	7.02%	15.15%	4.21%	-1.04%	1.05%	4.40%	-	-
Horiz. %	134.07%	125.27%	108.79%	104.40%	105.49%	104.40%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 247,358
RPS	234.82	187.65	135.66	147.66	171.66	208.91	265.18	-2.00%
YoY %	25.14%	38.32%	-8.13%	-13.98%	-17.83%	-21.22%	-	-
Horiz. %	88.55%	70.76%	51.16%	55.68%	64.73%	78.78%	100.00%	-
EPS	14.72	15.49	8.40	8.46	1.88	8.19	10.03	6.59%
YoY %	-4.97%	84.40%	-0.71%	350.00%	-77.05%	-18.34%	-	-
Horiz. %	146.76%	154.44%	83.75%	84.35%	18.74%	81.66%	100.00%	-
DPS	9.58	7.67	5.75	6.71	2.61	5.77	5.84	8.59%
YoY %	24.90%	33.39%	-14.31%	157.09%	-54.77%	-1.20%	-	-
Horiz. %	164.04%	131.34%	98.46%	114.90%	44.69%	98.80%	100.00%	-
NAPS	1.1691	1.0925	0.9487	0.9104	0.8894	0.9781	0.8819	4.80%
YoY %	7.01%	15.16%	4.21%	2.36%	-9.07%	10.91%	-	-
Horiz. %	132.57%	123.88%	107.57%	103.23%	100.85%	110.91%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	1.80	1.54	0.865	0.85	0.79	0.83	0.70	-
P/RPS	0.73	0.79	0.61	0.55	0.43	0.41	0.26	18.76%
YoY %	-7.59%	29.51%	10.91%	27.91%	4.88%	57.69%	-	-
Horiz. %	280.77%	303.85%	234.62%	211.54%	165.38%	157.69%	100.00%	-
P/EPS	11.72	9.53	9.86	9.63	38.94	10.43	6.76	9.60%
YoY %	22.98%	-3.35%	2.39%	-75.27%	273.35%	54.29%	-	-
Horiz. %	173.37%	140.98%	145.86%	142.46%	576.04%	154.29%	100.00%	-
EY	8.53	10.50	10.14	10.38	2.57	9.59	14.79	-8.76%
YoY %	-18.76%	3.55%	-2.31%	303.89%	-73.20%	-35.16%	-	-
Horiz. %	57.67%	70.99%	68.56%	70.18%	17.38%	64.84%	100.00%	-
DY	5.56	5.19	6.94	8.24	3.56	6.76	8.60	-7.00%
YoY %	7.13%	-25.22%	-15.78%	131.46%	-47.34%	-21.40%	-	-
Horiz. %	64.65%	60.35%	80.70%	95.81%	41.40%	78.60%	100.00%	-
P/NAPS	1.48	1.35	0.87	0.89	0.82	0.87	0.77	11.49%
YoY %	9.63%	55.17%	-2.25%	8.54%	-5.75%	12.99%	-	-
Horiz. %	192.21%	175.32%	112.99%	115.58%	106.49%	112.99%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	25/05/18	17/05/17	22/04/16	24/04/15	18/04/14	26/04/13	-
Price	1.74	1.46	0.91	0.825	0.78	0.975	0.70	-
P/RPS	0.71	0.75	0.64	0.54	0.42	0.48	0.26	18.21%
YoY %	-5.33%	17.19%	18.52%	28.57%	-12.50%	84.62%	-	-
Horiz. %	273.08%	288.46%	246.15%	207.69%	161.54%	184.62%	100.00%	-
P/EPS	11.33	9.03	10.38	9.35	38.44	12.26	6.76	8.98%
YoY %	25.47%	-13.01%	11.02%	-75.68%	213.54%	81.36%	-	-
Horiz. %	167.60%	133.58%	153.55%	138.31%	568.64%	181.36%	100.00%	-
EY	8.83	11.07	9.64	10.70	2.60	8.16	14.79	-8.23%
YoY %	-20.23%	14.83%	-9.91%	311.54%	-68.14%	-44.83%	-	-
Horiz. %	59.70%	74.85%	65.18%	72.35%	17.58%	55.17%	100.00%	-
DY	5.75	5.48	6.59	8.48	3.61	5.75	8.60	-6.48%
YoY %	4.93%	-16.84%	-22.29%	134.90%	-37.22%	-33.14%	-	-
Horiz. %	66.86%	63.72%	76.63%	98.60%	41.98%	66.86%	100.00%	-
P/NAPS	1.43	1.28	0.92	0.87	0.81	1.03	0.77	10.86%
YoY %	11.72%	39.13%	5.75%	7.41%	-21.36%	33.77%	-	-
Horiz. %	185.71%	166.23%	119.48%	112.99%	105.19%	133.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos