[FPI] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -37.94%
YoY- 16.42%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 530,233 514,840 495,276 544,129 628,476 696,954 646,124 -12.31%
PBT 58,486 55,594 50,980 19,111 30,817 44,426 42,496 23.65%
Tax -9,661 -9,880 -9,848 -914 -2,688 -4,350 -5,088 53.15%
NP 48,825 45,714 41,132 18,197 28,129 40,076 37,408 19.37%
-
NP to SH 42,292 40,050 36,408 13,125 21,149 31,286 30,008 25.62%
-
Tax Rate 16.52% 17.77% 19.32% 4.78% 8.72% 9.79% 11.97% -
Total Cost 481,408 469,126 454,144 525,932 600,346 656,878 608,716 -14.44%
-
Net Worth 202,461 197,005 186,648 155,016 144,826 197,077 188,781 4.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,308 13,906 - 10,272 - - - -
Div Payout % 22.01% 34.72% - 78.26% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 202,461 197,005 186,648 155,016 144,826 197,077 188,781 4.76%
NOSH 232,714 231,770 230,430 186,766 172,413 82,115 82,078 99.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.21% 8.88% 8.30% 3.34% 4.48% 5.75% 5.79% -
ROE 20.89% 20.33% 19.51% 8.47% 14.60% 15.87% 15.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 227.85 222.13 214.94 291.34 364.52 848.75 787.20 -56.14%
EPS 18.17 17.28 15.80 7.03 12.27 38.10 36.56 -37.17%
DPS 4.00 6.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.83 0.84 2.40 2.30 -47.60%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 205.42 199.46 191.88 210.80 243.48 270.01 250.32 -12.31%
EPS 16.38 15.52 14.11 5.08 8.19 12.12 11.63 25.56%
DPS 3.61 5.39 0.00 3.98 0.00 0.00 0.00 -
NAPS 0.7844 0.7632 0.7231 0.6006 0.5611 0.7635 0.7314 4.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.65 0.56 0.50 0.55 0.52 0.41 -
P/RPS 0.30 0.29 0.26 0.17 0.15 0.06 0.05 229.11%
P/EPS 3.80 3.76 3.54 7.11 4.48 1.36 1.12 125.29%
EY 26.34 26.58 28.21 14.05 22.30 73.27 89.17 -55.54%
DY 5.80 9.23 0.00 11.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.69 0.60 0.65 0.22 0.18 167.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 30/07/08 -
Price 0.72 0.67 0.61 0.56 0.50 1.18 1.15 -
P/RPS 0.32 0.30 0.28 0.19 0.14 0.14 0.15 65.49%
P/EPS 3.96 3.88 3.86 7.97 4.08 3.10 3.15 16.43%
EY 25.24 25.79 25.90 12.55 24.53 32.29 31.79 -14.22%
DY 5.56 8.96 0.00 9.82 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.75 0.67 0.60 0.49 0.50 40.06%

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