[FPI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10.21%
YoY- 118.35%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 428,184 254,896 104,971 734,473 584,074 356,694 154,957 96.79%
PBT 20,685 9,846 2,752 36,559 33,153 18,111 4,251 186.87%
Tax -1,070 29 -1,081 -7,176 -6,238 -3,496 -1,455 -18.51%
NP 19,615 9,875 1,671 29,383 26,915 14,615 2,796 266.03%
-
NP to SH 17,857 9,214 1,751 27,100 24,589 13,322 2,962 230.88%
-
Tax Rate 5.17% -0.29% 39.28% 19.63% 18.82% 19.30% 34.23% -
Total Cost 408,569 245,021 103,300 705,090 557,159 342,079 152,161 93.06%
-
Net Worth 245,533 236,575 227,630 238,972 233,595 224,500 214,000 9.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 14,781 - - - -
Div Payout % - - - 54.55% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 245,533 236,575 227,630 238,972 233,595 224,500 214,000 9.58%
NOSH 248,013 249,027 250,142 246,363 245,890 246,703 245,978 0.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.58% 3.87% 1.59% 4.00% 4.61% 4.10% 1.80% -
ROE 7.27% 3.89% 0.77% 11.34% 10.53% 5.93% 1.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 172.65 102.36 41.96 298.13 237.53 144.58 63.00 95.71%
EPS 7.20 3.70 0.70 11.00 10.00 5.40 1.20 229.83%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.91 0.97 0.95 0.91 0.87 8.98%
Adjusted Per Share Value based on latest NOSH - 251,100
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 165.90 98.76 40.67 284.56 226.29 138.20 60.04 96.78%
EPS 6.92 3.57 0.68 10.50 9.53 5.16 1.15 230.46%
DPS 0.00 0.00 0.00 5.73 0.00 0.00 0.00 -
NAPS 0.9513 0.9166 0.8819 0.9259 0.905 0.8698 0.8291 9.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.665 0.70 0.70 0.71 0.65 0.64 0.65 -
P/RPS 0.39 0.68 1.67 0.24 0.27 0.44 1.03 -47.63%
P/EPS 9.24 18.92 100.00 6.45 6.50 11.85 53.98 -69.13%
EY 10.83 5.29 1.00 15.49 15.38 8.44 1.85 224.46%
DY 0.00 0.00 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.77 0.73 0.68 0.70 0.75 -7.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.76 0.69 0.70 0.79 0.73 0.62 0.66 -
P/RPS 0.44 0.67 1.67 0.26 0.31 0.43 1.05 -43.97%
P/EPS 10.56 18.65 100.00 7.18 7.30 11.48 54.81 -66.60%
EY 9.47 5.36 1.00 13.92 13.70 8.71 1.82 199.97%
DY 0.00 0.00 0.00 7.59 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.77 0.81 0.77 0.68 0.76 0.87%

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