[FPI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23.05%
YoY- 202.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 509,792 419,884 734,473 778,765 713,388 619,828 618,350 -12.08%
PBT 19,692 11,008 36,559 44,204 36,222 17,004 17,062 10.03%
Tax 58 -4,324 -7,176 -8,317 -6,992 -5,820 -4,727 -
NP 19,750 6,684 29,383 35,886 29,230 11,184 12,335 36.90%
-
NP to SH 18,428 7,004 27,100 32,785 26,644 11,848 12,411 30.18%
-
Tax Rate -0.29% 39.28% 19.63% 18.82% 19.30% 34.23% 27.70% -
Total Cost 490,042 413,200 705,090 742,878 684,158 608,644 606,015 -13.21%
-
Net Worth 236,575 227,630 238,972 233,595 224,500 214,000 221,368 4.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 14,781 - - - 9,838 -
Div Payout % - - 54.55% - - - 79.27% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 236,575 227,630 238,972 233,595 224,500 214,000 221,368 4.53%
NOSH 249,027 250,142 246,363 245,890 246,703 245,978 245,965 0.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.87% 1.59% 4.00% 4.61% 4.10% 1.80% 1.99% -
ROE 7.79% 3.08% 11.34% 14.04% 11.87% 5.54% 5.61% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 204.71 167.86 298.13 316.71 289.17 251.99 251.40 -12.81%
EPS 7.40 2.80 11.00 13.33 10.80 4.80 5.00 29.90%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.91 0.97 0.95 0.91 0.87 0.90 3.67%
Adjusted Per Share Value based on latest NOSH - 244,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 197.50 162.67 284.55 301.71 276.38 240.13 239.56 -12.08%
EPS 7.14 2.71 10.50 12.70 10.32 4.59 4.81 30.15%
DPS 0.00 0.00 5.73 0.00 0.00 0.00 3.81 -
NAPS 0.9165 0.8819 0.9258 0.905 0.8697 0.8291 0.8576 4.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.70 0.70 0.71 0.65 0.64 0.65 0.72 -
P/RPS 0.34 0.42 0.24 0.21 0.22 0.26 0.29 11.19%
P/EPS 9.46 25.00 6.45 4.88 5.93 13.49 14.27 -23.99%
EY 10.57 4.00 15.49 20.51 16.88 7.41 7.01 31.52%
DY 0.00 0.00 8.45 0.00 0.00 0.00 5.56 -
P/NAPS 0.74 0.77 0.73 0.68 0.70 0.75 0.80 -5.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 -
Price 0.69 0.70 0.79 0.73 0.62 0.66 0.74 -
P/RPS 0.34 0.42 0.26 0.23 0.21 0.26 0.29 11.19%
P/EPS 9.32 25.00 7.18 5.48 5.74 13.70 14.67 -26.11%
EY 10.72 4.00 13.92 18.26 17.42 7.30 6.82 35.22%
DY 0.00 0.00 7.59 0.00 0.00 0.00 5.41 -
P/NAPS 0.73 0.77 0.81 0.77 0.68 0.76 0.82 -7.46%

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