[FPI] QoQ Cumulative 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- -93.54%
YoY- -40.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 543,015 428,184 254,896 104,971 734,473 584,074 356,694 32.23%
PBT 24,034 20,685 9,846 2,752 36,559 33,153 18,111 20.69%
Tax -169 -1,070 29 -1,081 -7,176 -6,238 -3,496 -86.65%
NP 23,865 19,615 9,875 1,671 29,383 26,915 14,615 38.54%
-
NP to SH 21,824 17,857 9,214 1,751 27,100 24,589 13,322 38.84%
-
Tax Rate 0.70% 5.17% -0.29% 39.28% 19.63% 18.82% 19.30% -
Total Cost 519,150 408,569 245,021 103,300 705,090 557,159 342,079 31.96%
-
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% 7.27% 3.89% 0.77% 11.34% 10.53% 5.93% -
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 218.89 172.65 102.36 41.96 298.13 237.53 144.58 31.74%
EPS 8.80 7.20 3.70 0.70 11.00 10.00 5.40 38.35%
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 210.39 165.90 98.76 40.67 284.56 226.29 138.20 32.23%
EPS 8.46 6.92 3.57 0.68 10.50 9.53 5.16 38.91%
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 0.39 0.68 1.67 0.24 0.27 0.44 -15.75%
P/EPS 8.58 9.24 18.92 100.00 6.45 6.50 11.85 -19.31%
EY 11.65 10.83 5.29 1.00 15.49 15.38 8.44 23.89%
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 0.44 0.67 1.67 0.26 0.31 0.43 -1.55%
P/EPS 10.40 10.56 18.65 100.00 7.18 7.30 11.48 -6.35%
EY 9.61 9.47 5.36 1.00 13.92 13.70 8.71 6.75%
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