[FPI] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.75%
YoY- 125.61%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 152,841 104,971 150,400 227,380 201,737 154,957 153,505 -0.28%
PBT 8,066 2,752 3,406 15,042 13,860 4,251 7,680 3.32%
Tax 138 -1,081 -938 -2,742 -2,041 -1,455 -2,341 -
NP 8,204 1,671 2,468 12,300 11,819 2,796 5,339 33.19%
-
NP to SH 7,463 1,751 2,511 11,267 10,360 2,962 4,286 44.78%
-
Tax Rate -1.71% 39.28% 27.54% 18.23% 14.73% 34.23% 30.48% -
Total Cost 144,637 103,300 147,932 215,080 189,918 152,161 148,166 -1.59%
-
Net Worth 236,328 227,630 243,567 232,688 224,466 214,000 221,368 4.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 15,066 - - - 9,838 -
Div Payout % - - 600.00% - - - 229.55% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 236,328 227,630 243,567 232,688 224,466 214,000 221,368 4.46%
NOSH 248,766 250,142 251,100 244,934 246,666 245,978 245,965 0.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.37% 1.59% 1.64% 5.41% 5.86% 1.80% 3.48% -
ROE 3.16% 0.77% 1.03% 4.84% 4.62% 1.38% 1.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.44 41.96 59.90 92.83 81.79 63.00 62.41 -1.03%
EPS 3.00 0.70 1.00 4.60 4.20 1.20 1.70 46.08%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.91 0.97 0.95 0.91 0.87 0.90 3.67%
Adjusted Per Share Value based on latest NOSH - 244,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.21 40.67 58.27 88.09 78.16 60.03 59.47 -0.29%
EPS 2.89 0.68 0.97 4.37 4.01 1.15 1.66 44.76%
DPS 0.00 0.00 5.84 0.00 0.00 0.00 3.81 -
NAPS 0.9156 0.8819 0.9436 0.9015 0.8696 0.8291 0.8576 4.46%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.70 0.70 0.71 0.65 0.64 0.65 0.72 -
P/RPS 1.14 1.67 1.19 0.70 0.78 1.03 1.15 -0.58%
P/EPS 23.33 100.00 71.00 14.13 15.24 53.98 41.32 -31.71%
EY 4.29 1.00 1.41 7.08 6.56 1.85 2.42 46.52%
DY 0.00 0.00 8.45 0.00 0.00 0.00 5.56 -
P/NAPS 0.74 0.77 0.73 0.68 0.70 0.75 0.80 -5.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 -
Price 0.69 0.70 0.79 0.73 0.62 0.66 0.74 -
P/RPS 1.12 1.67 1.32 0.79 0.76 1.05 1.19 -3.96%
P/EPS 23.00 100.00 79.00 15.87 14.76 54.81 42.47 -33.58%
EY 4.35 1.00 1.27 6.30 6.77 1.82 2.35 50.81%
DY 0.00 0.00 7.59 0.00 0.00 0.00 5.41 -
P/NAPS 0.73 0.77 0.81 0.77 0.68 0.76 0.82 -7.46%

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