[FPI] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -15.44%
YoY- -29.47%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 303,200 302,924 310,950 327,401 367,654 414,201 439,456 -21.90%
PBT 8,825 10,639 9,458 15,713 17,187 16,831 18,124 -38.08%
Tax -4,608 -5,052 -4,233 -3,761 -3,053 -2,118 -2,425 53.35%
NP 4,217 5,587 5,225 11,952 14,134 14,713 15,699 -58.33%
-
NP to SH 4,217 5,587 5,225 11,952 14,134 14,713 15,699 -58.33%
-
Tax Rate 52.22% 47.49% 44.76% 23.94% 17.76% 12.58% 13.38% -
Total Cost 298,983 297,337 305,725 315,449 353,520 399,488 423,757 -20.72%
-
Net Worth 181,055 177,939 174,585 163,842 179,499 181,898 178,760 0.85%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,098 4,098 4,098 4,081 4,081 - - -
Div Payout % 97.18% 73.35% 78.44% 34.15% 28.88% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 181,055 177,939 174,585 163,842 179,499 181,898 178,760 0.85%
NOSH 81,925 81,999 81,965 81,921 81,963 81,936 81,626 0.24%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.39% 1.84% 1.68% 3.65% 3.84% 3.55% 3.57% -
ROE 2.33% 3.14% 2.99% 7.29% 7.87% 8.09% 8.78% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 370.09 369.42 379.37 399.65 448.56 505.52 538.38 -22.09%
EPS 5.15 6.81 6.37 14.59 17.24 17.96 19.23 -58.41%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.21 2.17 2.13 2.00 2.19 2.22 2.19 0.60%
Adjusted Per Share Value based on latest NOSH - 81,921
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 117.47 117.36 120.47 126.85 142.44 160.48 170.26 -21.90%
EPS 1.63 2.16 2.02 4.63 5.48 5.70 6.08 -58.38%
DPS 1.59 1.59 1.59 1.58 1.58 0.00 0.00 -
NAPS 0.7015 0.6894 0.6764 0.6348 0.6955 0.7047 0.6926 0.85%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 1.41 1.50 1.77 0.00 0.00 0.00 0.00 -
P/RPS 0.38 0.41 0.47 0.00 0.00 0.00 0.00 -
P/EPS 27.39 22.02 27.77 0.00 0.00 0.00 0.00 -
EY 3.65 4.54 3.60 0.00 0.00 0.00 0.00 -
DY 3.55 3.33 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.83 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 27/02/02 28/11/01 23/08/01 24/05/01 -
Price 1.68 1.41 1.59 0.00 0.00 0.00 0.00 -
P/RPS 0.45 0.38 0.42 0.00 0.00 0.00 0.00 -
P/EPS 32.64 20.69 24.94 0.00 0.00 0.00 0.00 -
EY 3.06 4.83 4.01 0.00 0.00 0.00 0.00 -
DY 2.98 3.55 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.75 0.00 0.00 0.00 0.00 -

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