[FPI] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 19.98%
YoY- 34.18%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 169,766 111,826 140,255 133,601 123,819 72,772 122,880 24.11%
PBT 14,851 5,939 16,068 15,050 12,745 -4,000 901 551.00%
Tax -2,283 -526 -2,306 -2,478 -2,462 1,102 159 -
NP 12,568 5,413 13,762 12,572 10,283 -2,898 1,060 422.32%
-
NP to SH 10,650 4,393 11,694 10,921 9,102 -2,735 220 1237.73%
-
Tax Rate 15.37% 8.86% 14.35% 16.47% 19.32% - -17.65% -
Total Cost 157,198 106,413 126,493 121,029 113,536 75,670 121,820 18.58%
-
Net Worth 203,318 207,712 201,460 195,428 186,648 190,899 153,999 20.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 16,712 - 6,897 - 12,649 - -
Div Payout % - 380.43% - 63.16% - 0.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 203,318 207,712 201,460 195,428 186,648 190,899 153,999 20.40%
NOSH 242,045 238,749 231,564 229,915 230,430 229,999 183,333 20.40%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.40% 4.84% 9.81% 9.41% 8.30% -3.98% 0.86% -
ROE 5.24% 2.11% 5.80% 5.59% 4.88% -1.43% 0.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.14 46.84 60.57 58.11 53.73 31.64 67.03 3.07%
EPS 4.40 1.84 5.05 4.75 3.95 -1.47 0.12 1010.99%
DPS 0.00 7.00 0.00 3.00 0.00 5.50 0.00 -
NAPS 0.84 0.87 0.87 0.85 0.81 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 229,915
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.77 43.32 54.34 51.76 47.97 28.19 47.61 24.11%
EPS 4.13 1.70 4.53 4.23 3.53 -1.06 0.09 1190.76%
DPS 0.00 6.47 0.00 2.67 0.00 4.90 0.00 -
NAPS 0.7877 0.8047 0.7805 0.7571 0.7231 0.7396 0.5966 20.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.97 1.06 0.69 0.65 0.56 0.50 0.55 -
P/RPS 0.00 0.00 1.14 1.12 1.04 1.58 0.82 -
P/EPS 0.00 0.00 13.66 13.68 14.18 -42.05 458.33 -
EY 0.00 0.00 7.32 7.31 7.05 -2.38 0.22 -
DY 0.00 0.00 0.00 4.62 0.00 11.00 0.00 -
P/NAPS 0.00 1.18 0.79 0.76 0.69 0.60 0.65 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 -
Price 0.92 1.03 0.72 0.67 0.61 0.56 0.50 -
P/RPS 0.00 0.00 1.19 1.15 1.14 1.77 0.75 -
P/EPS 0.00 0.00 14.26 14.11 15.44 -47.09 416.67 -
EY 0.00 0.00 7.01 7.09 6.48 -2.12 0.24 -
DY 0.00 0.00 0.00 4.48 0.00 9.82 0.00 -
P/NAPS 0.00 1.14 0.83 0.79 0.75 0.67 0.60 -

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