[FPI] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -14.62%
YoY- 175.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 515,878 721,516 679,064 509,501 530,233 514,840 495,276 2.74%
PBT 36,869 56,624 59,404 49,803 58,486 55,594 50,980 -19.38%
Tax -6,283 -8,778 -9,132 -7,773 -9,661 -9,880 -9,848 -25.82%
NP 30,586 47,846 50,272 42,030 48,825 45,714 41,132 -17.87%
-
NP to SH 26,281 40,936 42,600 36,110 42,292 40,050 36,408 -19.48%
-
Tax Rate 17.04% 15.50% 15.37% 15.61% 16.52% 17.77% 19.32% -
Total Cost 485,292 673,670 628,792 467,471 481,408 469,126 454,144 4.50%
-
Net Worth 221,055 214,426 203,318 203,733 202,461 197,005 186,648 11.90%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 14,737 - - 23,417 9,308 13,906 - -
Div Payout % 56.07% - - 64.85% 22.01% 34.72% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 221,055 214,426 203,318 203,733 202,461 197,005 186,648 11.90%
NOSH 245,616 243,666 242,045 234,176 232,714 231,770 230,430 4.33%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.93% 6.63% 7.40% 8.25% 9.21% 8.88% 8.30% -
ROE 11.89% 19.09% 20.95% 17.72% 20.89% 20.33% 19.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 210.03 296.11 280.55 217.57 227.85 222.13 214.94 -1.52%
EPS 10.70 16.80 17.60 15.42 18.17 17.28 15.80 -22.82%
DPS 6.00 0.00 0.00 10.00 4.00 6.00 0.00 -
NAPS 0.90 0.88 0.84 0.87 0.87 0.85 0.81 7.25%
Adjusted Per Share Value based on latest NOSH - 238,749
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 199.88 279.55 263.10 197.41 205.44 199.48 191.90 2.74%
EPS 10.18 15.86 16.51 13.99 16.39 15.52 14.11 -19.51%
DPS 5.71 0.00 0.00 9.07 3.61 5.39 0.00 -
NAPS 0.8565 0.8308 0.7878 0.7894 0.7844 0.7633 0.7232 11.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.88 0.97 1.06 0.69 0.65 0.56 -
P/RPS 0.00 0.00 0.00 0.00 0.30 0.29 0.26 -
P/EPS 0.00 0.00 0.00 0.00 3.80 3.76 3.54 -
EY 0.00 0.00 0.00 0.00 26.34 26.58 28.21 -
DY 6.82 0.00 0.00 0.00 5.80 9.23 0.00 -
P/NAPS 0.98 0.00 0.00 1.18 0.79 0.76 0.69 26.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 03/03/11 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 -
Price 0.92 0.94 0.92 1.03 0.72 0.67 0.61 -
P/RPS 0.00 0.00 0.00 0.00 0.32 0.30 0.28 -
P/EPS 0.00 0.00 0.00 0.00 3.96 3.88 3.86 -
EY 0.00 0.00 0.00 0.00 25.24 25.79 25.90 -
DY 6.52 0.00 0.00 0.00 5.56 8.96 0.00 -
P/NAPS 1.02 0.00 0.00 1.14 0.83 0.79 0.75 22.68%

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