[FPI] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 67.33%
YoY- 1604.77%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 544,130 579,375 600,693 579,673 544,566 533,375 530,199 1.74%
PBT 19,115 21,945 26,045 24,714 14,429 8,894 4,583 158.88%
Tax -916 -1,614 -2,538 -2,338 -1,061 -493 517 -
NP 18,199 20,331 23,507 22,376 13,368 8,401 5,100 133.33%
-
NP to SH 13,126 15,054 18,202 18,298 10,935 6,302 3,820 127.53%
-
Tax Rate 4.79% 7.35% 9.74% 9.46% 7.35% 5.54% -11.28% -
Total Cost 525,931 559,044 577,186 557,297 531,198 524,974 525,099 0.10%
-
Net Worth 190,899 153,999 197,109 188,781 180,339 184,007 183,091 2.82%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 12,649 5,764 8,228 8,228 8,228 4,925 2,461 197.52%
Div Payout % 96.37% 38.29% 45.21% 44.97% 75.25% 78.16% 64.44% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 190,899 153,999 197,109 188,781 180,339 184,007 183,091 2.82%
NOSH 229,999 183,333 82,129 82,078 82,346 82,146 82,103 98.59%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.34% 3.51% 3.91% 3.86% 2.45% 1.58% 0.96% -
ROE 6.88% 9.78% 9.23% 9.69% 6.06% 3.42% 2.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 236.58 316.02 731.40 706.24 661.31 649.30 645.77 -48.76%
EPS 5.71 8.21 22.16 22.29 13.28 7.67 4.65 14.65%
DPS 5.50 3.14 10.00 10.00 10.00 6.00 3.00 49.73%
NAPS 0.83 0.84 2.40 2.30 2.19 2.24 2.23 -48.22%
Adjusted Per Share Value based on latest NOSH - 82,078
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 210.80 224.46 232.72 224.57 210.97 206.64 205.41 1.74%
EPS 5.09 5.83 7.05 7.09 4.24 2.44 1.48 127.67%
DPS 4.90 2.23 3.19 3.19 3.19 1.91 0.95 198.22%
NAPS 0.7396 0.5966 0.7636 0.7314 0.6987 0.7129 0.7093 2.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.55 0.52 0.41 0.96 0.31 0.90 -
P/RPS 0.21 0.17 0.07 0.06 0.15 0.05 0.14 31.00%
P/EPS 8.76 6.70 2.35 1.84 7.23 4.04 19.34 -40.99%
EY 11.41 14.93 42.62 54.37 13.83 24.75 5.17 69.42%
DY 11.00 5.72 19.23 24.39 10.42 19.35 3.33 121.64%
P/NAPS 0.60 0.65 0.22 0.18 0.44 0.14 0.40 31.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 17/02/09 18/11/08 30/07/08 20/05/08 20/02/08 21/11/07 -
Price 0.56 0.50 1.18 1.15 1.00 0.80 0.93 -
P/RPS 0.24 0.16 0.16 0.16 0.15 0.12 0.14 43.19%
P/EPS 9.81 6.09 5.32 5.16 7.53 10.43 19.99 -37.75%
EY 10.19 16.42 18.78 19.39 13.28 9.59 5.00 60.67%
DY 9.82 6.29 8.47 8.70 10.00 7.50 3.23 109.72%
P/NAPS 0.67 0.60 0.49 0.50 0.46 0.36 0.42 36.48%

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