[FPI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.13%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 734,473 584,074 356,694 154,957 618,350 464,845 258,373 100.03%
PBT 36,559 33,153 18,111 4,251 17,062 9,381 2,956 430.74%
Tax -7,176 -6,238 -3,496 -1,455 -4,727 -2,386 -1,561 175.19%
NP 29,383 26,915 14,615 2,796 12,335 6,995 1,395 655.67%
-
NP to SH 27,100 24,589 13,322 2,962 12,411 8,125 3,130 318.89%
-
Tax Rate 19.63% 18.82% 19.30% 34.23% 27.70% 25.43% 52.81% -
Total Cost 705,090 557,159 342,079 152,161 606,015 457,850 256,978 95.39%
-
Net Worth 238,972 233,595 224,500 214,000 221,368 216,666 204,653 10.83%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 14,781 - - - 9,838 - - -
Div Payout % 54.55% - - - 79.27% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 238,972 233,595 224,500 214,000 221,368 216,666 204,653 10.83%
NOSH 246,363 245,890 246,703 245,978 245,965 246,212 240,769 1.53%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.00% 4.61% 4.10% 1.80% 1.99% 1.50% 0.54% -
ROE 11.34% 10.53% 5.93% 1.38% 5.61% 3.75% 1.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 298.13 237.53 144.58 63.00 251.40 188.80 107.31 97.01%
EPS 11.00 10.00 5.40 1.20 5.00 3.30 1.30 312.56%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.97 0.95 0.91 0.87 0.90 0.88 0.85 9.15%
Adjusted Per Share Value based on latest NOSH - 245,978
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 284.56 226.29 138.20 60.04 239.57 180.10 100.10 100.04%
EPS 10.50 9.53 5.16 1.15 4.81 3.15 1.21 319.52%
DPS 5.73 0.00 0.00 0.00 3.81 0.00 0.00 -
NAPS 0.9259 0.905 0.8698 0.8291 0.8577 0.8395 0.7929 10.83%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.71 0.65 0.64 0.65 0.72 0.67 0.77 -
P/RPS 0.24 0.27 0.44 1.03 0.29 0.35 0.72 -51.76%
P/EPS 6.45 6.50 11.85 53.98 14.27 20.30 59.23 -77.04%
EY 15.49 15.38 8.44 1.85 7.01 4.93 1.69 335.03%
DY 8.45 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.73 0.68 0.70 0.75 0.80 0.76 0.91 -13.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 -
Price 0.79 0.73 0.62 0.66 0.74 0.71 0.71 -
P/RPS 0.26 0.31 0.43 1.05 0.29 0.38 0.66 -46.10%
P/EPS 7.18 7.30 11.48 54.81 14.67 21.52 54.62 -73.98%
EY 13.92 13.70 8.71 1.82 6.82 4.65 1.83 284.40%
DY 7.59 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.81 0.77 0.68 0.76 0.82 0.81 0.84 -2.38%

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