[FPI] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 14.56%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 778,765 713,388 619,828 618,350 619,793 516,746 492,944 35.53%
PBT 44,204 36,222 17,004 17,062 12,508 5,912 7,856 215.36%
Tax -8,317 -6,992 -5,820 -4,727 -3,181 -3,122 -4,148 58.80%
NP 35,886 29,230 11,184 12,335 9,326 2,790 3,708 352.26%
-
NP to SH 32,785 26,644 11,848 12,411 10,833 6,260 8,244 150.37%
-
Tax Rate 18.82% 19.30% 34.23% 27.70% 25.43% 52.81% 52.80% -
Total Cost 742,878 684,158 608,644 606,015 610,466 513,956 489,236 32.00%
-
Net Worth 233,595 224,500 214,000 221,368 216,666 204,653 218,981 4.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 9,838 - - - -
Div Payout % - - - 79.27% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 233,595 224,500 214,000 221,368 216,666 204,653 218,981 4.38%
NOSH 245,890 246,703 245,978 245,965 246,212 240,769 257,624 -3.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.61% 4.10% 1.80% 1.99% 1.50% 0.54% 0.75% -
ROE 14.04% 11.87% 5.54% 5.61% 5.00% 3.06% 3.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 316.71 289.17 251.99 251.40 251.73 214.62 191.34 39.79%
EPS 13.33 10.80 4.80 5.00 4.40 2.60 3.20 158.22%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.95 0.91 0.87 0.90 0.88 0.85 0.85 7.67%
Adjusted Per Share Value based on latest NOSH - 245,965
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 301.72 276.39 240.15 239.57 240.13 200.21 190.99 35.52%
EPS 12.70 10.32 4.59 4.81 4.20 2.43 3.19 150.56%
DPS 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
NAPS 0.905 0.8698 0.8291 0.8577 0.8395 0.7929 0.8484 4.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.65 0.64 0.65 0.72 0.67 0.77 0.86 -
P/RPS 0.21 0.22 0.26 0.29 0.27 0.36 0.45 -39.75%
P/EPS 4.88 5.93 13.49 14.27 15.23 29.62 26.88 -67.83%
EY 20.51 16.88 7.41 7.01 6.57 3.38 3.72 211.12%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.75 0.80 0.76 0.91 1.01 -23.12%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 -
Price 0.73 0.62 0.66 0.74 0.71 0.71 0.86 -
P/RPS 0.23 0.21 0.26 0.29 0.28 0.33 0.45 -35.99%
P/EPS 5.48 5.74 13.70 14.67 16.14 27.31 26.88 -65.26%
EY 18.26 17.42 7.30 6.82 6.20 3.66 3.72 187.99%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 0.76 0.82 0.81 0.84 1.01 -16.50%

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