[FPI] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 64.97%
YoY- 166.81%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 600,693 579,673 544,566 533,375 530,199 557,821 571,654 3.34%
PBT 26,045 24,714 14,429 8,894 4,583 -461 519 1250.84%
Tax -2,538 -2,338 -1,061 -493 517 555 32 -
NP 23,507 22,376 13,368 8,401 5,100 94 551 1112.62%
-
NP to SH 18,202 18,298 10,935 6,302 3,820 -1,216 20 9175.47%
-
Tax Rate 9.74% 9.46% 7.35% 5.54% -11.28% - -6.17% -
Total Cost 577,186 557,297 531,198 524,974 525,099 557,727 571,103 0.70%
-
Net Worth 197,109 188,781 180,339 184,007 183,091 174,158 174,769 8.32%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,228 8,228 8,228 4,925 2,461 2,461 2,461 123.10%
Div Payout % 45.21% 44.97% 75.25% 78.16% 64.44% 0.00% 12,307.69% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,109 188,781 180,339 184,007 183,091 174,158 174,769 8.32%
NOSH 82,129 82,078 82,346 82,146 82,103 81,764 82,051 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.91% 3.86% 2.45% 1.58% 0.96% 0.02% 0.10% -
ROE 9.23% 9.69% 6.06% 3.42% 2.09% -0.70% 0.01% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 731.40 706.24 661.31 649.30 645.77 682.23 696.70 3.28%
EPS 22.16 22.29 13.28 7.67 4.65 -1.49 0.02 10471.76%
DPS 10.00 10.00 10.00 6.00 3.00 3.00 3.00 122.65%
NAPS 2.40 2.30 2.19 2.24 2.23 2.13 2.13 8.25%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 232.72 224.57 210.97 206.64 205.41 216.11 221.47 3.34%
EPS 7.05 7.09 4.24 2.44 1.48 -0.47 0.01 7727.17%
DPS 3.19 3.19 3.19 1.91 0.95 0.95 0.95 123.74%
NAPS 0.7636 0.7314 0.6987 0.7129 0.7093 0.6747 0.6771 8.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.41 0.96 0.31 0.90 0.93 0.98 -
P/RPS 0.07 0.06 0.15 0.05 0.14 0.14 0.14 -36.92%
P/EPS 2.35 1.84 7.23 4.04 19.34 -62.53 4,020.51 -99.29%
EY 42.62 54.37 13.83 24.75 5.17 -1.60 0.02 16230.24%
DY 19.23 24.39 10.42 19.35 3.33 3.23 3.06 239.40%
P/NAPS 0.22 0.18 0.44 0.14 0.40 0.44 0.46 -38.76%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 30/07/08 20/05/08 20/02/08 21/11/07 31/07/07 29/05/07 -
Price 1.18 1.15 1.00 0.80 0.93 0.94 1.00 -
P/RPS 0.16 0.16 0.15 0.12 0.14 0.14 0.14 9.28%
P/EPS 5.32 5.16 7.53 10.43 19.99 -63.21 4,102.56 -98.79%
EY 18.78 19.39 13.28 9.59 5.00 -1.58 0.02 9370.27%
DY 8.47 8.70 10.00 7.50 3.23 3.19 3.00 99.38%
P/NAPS 0.49 0.50 0.46 0.36 0.42 0.44 0.47 2.80%

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