[FPI] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.15%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 543,015 570,912 509,792 419,884 734,473 778,765 713,388 -16.59%
PBT 24,034 27,580 19,692 11,008 36,559 44,204 36,222 -23.86%
Tax -169 -1,426 58 -4,324 -7,176 -8,317 -6,992 -91.58%
NP 23,865 26,153 19,750 6,684 29,383 35,886 29,230 -12.61%
-
NP to SH 21,824 23,809 18,428 7,004 27,100 32,785 26,644 -12.42%
-
Tax Rate 0.70% 5.17% -0.29% 39.28% 19.63% 18.82% 19.30% -
Total Cost 519,150 544,758 490,042 413,200 705,090 742,878 684,158 -16.76%
-
Net Worth 250,560 245,533 236,575 227,630 238,972 233,595 224,500 7.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 14,884 - - - 14,781 - - -
Div Payout % 68.20% - - - 54.55% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 250,560 245,533 236,575 227,630 238,972 233,595 224,500 7.57%
NOSH 248,079 248,013 249,027 250,142 246,363 245,890 246,703 0.37%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.39% 4.58% 3.87% 1.59% 4.00% 4.61% 4.10% -
ROE 8.71% 9.70% 7.79% 3.08% 11.34% 14.04% 11.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 218.89 230.19 204.71 167.86 298.13 316.71 289.17 -16.89%
EPS 8.80 9.60 7.40 2.80 11.00 13.33 10.80 -12.72%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.01 0.99 0.95 0.91 0.97 0.95 0.91 7.17%
Adjusted Per Share Value based on latest NOSH - 250,142
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 210.39 221.19 197.51 162.68 284.56 301.72 276.39 -16.59%
EPS 8.46 9.22 7.14 2.71 10.50 12.70 10.32 -12.37%
DPS 5.77 0.00 0.00 0.00 5.73 0.00 0.00 -
NAPS 0.9708 0.9513 0.9166 0.8819 0.9259 0.905 0.8698 7.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.755 0.665 0.70 0.70 0.71 0.65 0.64 -
P/RPS 0.34 0.29 0.34 0.42 0.24 0.21 0.22 33.56%
P/EPS 8.58 6.93 9.46 25.00 6.45 4.88 5.93 27.83%
EY 11.65 14.44 10.57 4.00 15.49 20.51 16.88 -21.84%
DY 7.95 0.00 0.00 0.00 8.45 0.00 0.00 -
P/NAPS 0.75 0.67 0.74 0.77 0.73 0.68 0.70 4.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 -
Price 0.915 0.76 0.69 0.70 0.79 0.73 0.62 -
P/RPS 0.42 0.33 0.34 0.42 0.26 0.23 0.21 58.53%
P/EPS 10.40 7.92 9.32 25.00 7.18 5.48 5.74 48.46%
EY 9.61 12.63 10.72 4.00 13.92 18.26 17.42 -32.66%
DY 6.56 0.00 0.00 0.00 7.59 0.00 0.00 -
P/NAPS 0.91 0.77 0.73 0.77 0.81 0.77 0.68 21.37%

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