[FPI] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 10.0%
YoY- 28.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 679,064 509,501 530,233 514,840 495,276 544,129 628,476 5.31%
PBT 59,404 49,803 58,486 55,594 50,980 19,111 30,817 55.07%
Tax -9,132 -7,773 -9,661 -9,880 -9,848 -914 -2,688 126.49%
NP 50,272 42,030 48,825 45,714 41,132 18,197 28,129 47.42%
-
NP to SH 42,600 36,110 42,292 40,050 36,408 13,125 21,149 59.69%
-
Tax Rate 15.37% 15.61% 16.52% 17.77% 19.32% 4.78% 8.72% -
Total Cost 628,792 467,471 481,408 469,126 454,144 525,932 600,346 3.14%
-
Net Worth 203,318 203,733 202,461 197,005 186,648 155,016 144,826 25.45%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 23,417 9,308 13,906 - 10,272 - -
Div Payout % - 64.85% 22.01% 34.72% - 78.26% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,318 203,733 202,461 197,005 186,648 155,016 144,826 25.45%
NOSH 242,045 234,176 232,714 231,770 230,430 186,766 172,413 25.45%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.40% 8.25% 9.21% 8.88% 8.30% 3.34% 4.48% -
ROE 20.95% 17.72% 20.89% 20.33% 19.51% 8.47% 14.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 280.55 217.57 227.85 222.13 214.94 291.34 364.52 -16.05%
EPS 17.60 15.42 18.17 17.28 15.80 7.03 12.27 27.27%
DPS 0.00 10.00 4.00 6.00 0.00 5.50 0.00 -
NAPS 0.84 0.87 0.87 0.85 0.81 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 229,915
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 263.08 197.39 205.42 199.46 191.88 210.80 243.48 5.31%
EPS 16.50 13.99 16.38 15.52 14.11 5.08 8.19 59.71%
DPS 0.00 9.07 3.61 5.39 0.00 3.98 0.00 -
NAPS 0.7877 0.7893 0.7844 0.7632 0.7231 0.6006 0.5611 25.45%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.97 1.06 0.69 0.65 0.56 0.50 0.55 -
P/RPS 0.00 0.00 0.30 0.29 0.26 0.17 0.15 -
P/EPS 0.00 0.00 3.80 3.76 3.54 7.11 4.48 -
EY 0.00 0.00 26.34 26.58 28.21 14.05 22.30 -
DY 0.00 0.00 5.80 9.23 0.00 11.00 0.00 -
P/NAPS 0.00 1.18 0.79 0.76 0.69 0.60 0.65 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 -
Price 0.92 1.03 0.72 0.67 0.61 0.56 0.50 -
P/RPS 0.00 0.00 0.32 0.30 0.28 0.19 0.14 -
P/EPS 0.00 0.00 3.96 3.88 3.86 7.97 4.08 -
EY 0.00 0.00 25.24 25.79 25.90 12.55 24.53 -
DY 0.00 0.00 5.56 8.96 0.00 9.82 0.00 -
P/NAPS 0.00 1.14 0.83 0.79 0.75 0.67 0.60 -

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