[FPI] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -5.5%
YoY- 84.35%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 849,712 747,827 606,127 484,374 350,176 381,140 443,088 11.45%
PBT 88,634 51,751 47,356 45,016 27,668 25,101 4,898 61.95%
Tax -21,612 -12,531 -9,386 -5,147 -3,713 -887 219 -
NP 67,022 39,220 37,970 39,869 23,955 24,214 5,117 53.47%
-
NP to SH 67,044 39,189 37,988 39,986 21,690 21,832 4,852 54.84%
-
Tax Rate 24.38% 24.21% 19.82% 11.43% 13.42% 3.53% -4.47% -
Total Cost 782,690 708,607 568,157 444,505 326,221 356,926 437,971 10.15%
-
Net Worth 356,195 316,618 301,776 281,988 244,884 234,990 229,577 7.58%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 34,630 27,209 24,735 19,788 14,841 17,315 6,734 31.34%
Div Payout % 51.65% 69.43% 65.11% 49.49% 68.43% 79.31% 138.81% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 356,195 316,618 301,776 281,988 244,884 234,990 229,577 7.58%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 239,142 0.56%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.89% 5.24% 6.26% 8.23% 6.84% 6.35% 1.15% -
ROE 18.82% 12.38% 12.59% 14.18% 8.86% 9.29% 2.11% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 343.52 302.33 245.04 195.82 141.57 154.08 185.28 10.82%
EPS 27.10 15.84 15.36 16.17 8.77 8.83 2.03 53.95%
DPS 14.00 11.00 10.00 8.00 6.00 7.00 2.82 30.57%
NAPS 1.44 1.28 1.22 1.14 0.99 0.95 0.96 6.98%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 329.21 289.74 234.84 187.67 135.67 147.67 171.67 11.45%
EPS 25.98 15.18 14.72 15.49 8.40 8.46 1.88 54.84%
DPS 13.42 10.54 9.58 7.67 5.75 6.71 2.61 31.34%
NAPS 1.38 1.2267 1.1692 1.0925 0.9488 0.9104 0.8895 7.58%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.97 1.42 1.80 1.54 0.865 0.85 0.79 -
P/RPS 0.86 0.47 0.73 0.79 0.61 0.55 0.43 12.23%
P/EPS 10.96 8.96 11.72 9.53 9.86 9.63 38.94 -19.03%
EY 9.13 11.16 8.53 10.50 10.14 10.38 2.57 23.50%
DY 4.71 7.75 5.56 5.19 6.94 8.24 3.56 4.77%
P/NAPS 2.06 1.11 1.48 1.35 0.87 0.89 0.82 16.57%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 27/05/20 24/05/19 25/05/18 17/05/17 22/04/16 24/04/15 -
Price 2.63 1.36 1.74 1.46 0.91 0.825 0.78 -
P/RPS 0.77 0.45 0.71 0.75 0.64 0.54 0.42 10.61%
P/EPS 9.70 8.58 11.33 9.03 10.38 9.35 38.44 -20.48%
EY 10.31 11.65 8.83 11.07 9.64 10.70 2.60 25.78%
DY 5.32 8.09 5.75 5.48 6.59 8.48 3.61 6.66%
P/NAPS 1.83 1.06 1.43 1.28 0.92 0.87 0.81 14.53%

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