[FPI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 58.4%
YoY- 99.97%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 360,758 169,766 509,501 397,675 257,420 123,819 544,129 -23.94%
PBT 28,312 14,851 49,803 43,865 27,797 12,745 19,111 29.92%
Tax -4,389 -2,283 -7,773 -7,246 -4,940 -2,462 -914 184.35%
NP 23,923 12,568 42,030 36,619 22,857 10,283 18,197 19.98%
-
NP to SH 20,468 10,650 36,110 31,719 20,025 9,102 13,125 34.44%
-
Tax Rate 15.50% 15.37% 15.61% 16.52% 17.77% 19.32% 4.78% -
Total Cost 336,835 157,198 467,471 361,056 234,563 113,536 525,932 -25.67%
-
Net Worth 214,426 203,318 203,733 202,461 197,005 186,648 155,016 24.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 23,417 6,981 6,953 - 10,272 -
Div Payout % - - 64.85% 22.01% 34.72% - 78.26% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 214,426 203,318 203,733 202,461 197,005 186,648 155,016 24.12%
NOSH 243,666 242,045 234,176 232,714 231,770 230,430 186,766 19.37%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.63% 7.40% 8.25% 9.21% 8.88% 8.30% 3.34% -
ROE 9.55% 5.24% 17.72% 15.67% 10.16% 4.88% 8.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.05 70.14 217.57 170.89 111.07 53.73 291.34 -36.29%
EPS 8.40 4.40 15.42 13.63 8.64 3.95 7.03 12.59%
DPS 0.00 0.00 10.00 3.00 3.00 0.00 5.50 -
NAPS 0.88 0.84 0.87 0.87 0.85 0.81 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 231,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 139.76 65.77 197.39 154.07 99.73 47.97 210.80 -23.94%
EPS 7.93 4.13 13.99 12.29 7.76 3.53 5.08 34.53%
DPS 0.00 0.00 9.07 2.70 2.69 0.00 3.98 -
NAPS 0.8307 0.7877 0.7893 0.7844 0.7632 0.7231 0.6006 24.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.97 1.06 0.69 0.65 0.56 0.50 -
P/RPS 0.00 0.00 0.00 0.40 0.59 1.04 0.17 -
P/EPS 0.00 0.00 0.00 5.06 7.52 14.18 7.11 -
EY 0.00 0.00 0.00 19.75 13.29 7.05 14.05 -
DY 0.00 0.00 0.00 4.35 4.62 0.00 11.00 -
P/NAPS 0.00 0.00 1.18 0.79 0.76 0.69 0.60 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.94 0.92 1.03 0.72 0.67 0.61 0.56 -
P/RPS 0.00 0.00 0.00 0.42 0.60 1.14 0.19 -
P/EPS 0.00 0.00 0.00 5.28 7.75 15.44 7.97 -
EY 0.00 0.00 0.00 18.93 12.90 6.48 12.55 -
DY 0.00 0.00 0.00 4.17 4.48 0.00 9.82 -
P/NAPS 0.00 0.00 1.14 0.83 0.79 0.75 0.67 -

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