[FPI] QoQ TTM 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- 18.89%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 555,448 509,501 470,447 453,072 506,418 544,130 579,375 -2.78%
PBT 51,908 49,802 39,863 24,696 21,236 19,115 21,945 77.80%
Tax -7,593 -7,772 -6,144 -3,679 -2,106 -916 -1,614 181.56%
NP 44,315 42,030 33,719 21,017 19,130 18,199 20,331 68.35%
-
NP to SH 37,658 36,110 28,982 17,508 14,726 13,126 15,054 84.58%
-
Tax Rate 14.63% 15.61% 15.41% 14.90% 9.92% 4.79% 7.35% -
Total Cost 511,133 467,471 436,728 432,055 487,288 525,931 559,044 -5.81%
-
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 23,609 23,609 19,547 19,547 12,649 12,649 5,764 156.65%
Div Payout % 62.70% 65.38% 67.45% 111.65% 85.90% 96.37% 38.29% -
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 7.98% 8.25% 7.17% 4.64% 3.78% 3.34% 3.51% -
ROE 18.52% 17.38% 14.39% 8.96% 7.89% 6.88% 9.78% -
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 229.48 213.40 203.16 197.06 219.77 236.58 316.02 -19.25%
EPS 15.56 15.12 12.52 7.61 6.39 5.71 8.21 53.32%
DPS 9.75 9.89 8.50 8.50 5.49 5.50 3.14 113.28%
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 215.19 197.39 182.26 175.53 196.19 210.80 224.46 -2.78%
EPS 14.59 13.99 11.23 6.78 5.71 5.09 5.83 84.63%
DPS 9.15 9.15 7.57 7.57 4.90 4.90 2.23 156.96%
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 0.42 0.50 0.34 0.33 0.25 0.21 0.17 83.05%
P/EPS 6.23 7.01 5.51 8.54 8.76 8.76 6.70 -4.74%
EY 16.04 14.27 18.14 11.72 11.41 11.41 14.93 4.91%
DY 10.06 9.33 12.32 13.08 9.80 11.00 5.72 45.85%
P/NAPS 1.15 1.22 0.79 0.76 0.69 0.60 0.65 46.43%
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 0.40 0.48 0.35 0.34 0.28 0.24 0.16 84.51%
P/EPS 5.91 6.81 5.75 8.80 9.55 9.81 6.09 -1.98%
EY 16.91 14.68 17.38 11.37 10.48 10.19 16.42 1.98%
DY 10.60 9.60 11.81 12.69 9.00 9.82 6.29 41.74%
P/NAPS 1.10 1.18 0.83 0.79 0.75 0.67 0.60 49.96%

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