[FPI] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -10.95%
YoY- -59.54%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 737,579 716,671 650,072 618,351 619,965 604,485 639,113 9.99%
PBT 40,833 32,216 19,350 17,063 17,940 24,976 38,833 3.39%
Tax -8,579 -6,662 -5,145 -4,727 -4,280 -5,561 -7,320 11.12%
NP 32,254 25,554 14,205 12,336 13,660 19,415 31,513 1.55%
-
NP to SH 28,875 22,602 13,313 12,412 13,939 18,763 28,342 1.24%
-
Tax Rate 21.01% 20.68% 26.59% 27.70% 23.86% 22.27% 18.85% -
Total Cost 705,325 691,117 635,867 606,015 606,305 585,070 607,600 10.42%
-
Net Worth 232,688 224,466 214,000 221,368 219,735 227,587 218,981 4.11%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 9,838 9,838 9,838 9,838 14,532 14,532 14,532 -22.84%
Div Payout % 34.07% 43.53% 73.90% 79.27% 104.26% 77.45% 51.28% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 232,688 224,466 214,000 221,368 219,735 227,587 218,981 4.11%
NOSH 244,934 246,666 245,978 245,965 249,700 267,749 257,624 -3.30%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.37% 3.57% 2.19% 1.99% 2.20% 3.21% 4.93% -
ROE 12.41% 10.07% 6.22% 5.61% 6.34% 8.24% 12.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 301.13 290.54 264.28 251.40 248.28 225.76 248.08 13.75%
EPS 11.79 9.16 5.41 5.05 5.58 7.01 11.00 4.71%
DPS 4.00 4.00 4.00 4.00 5.82 5.43 5.64 -20.42%
NAPS 0.95 0.91 0.87 0.90 0.88 0.85 0.85 7.67%
Adjusted Per Share Value based on latest NOSH - 245,965
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 285.75 277.65 251.85 239.56 240.18 234.19 247.60 9.99%
EPS 11.19 8.76 5.16 4.81 5.40 7.27 10.98 1.26%
DPS 3.81 3.81 3.81 3.81 5.63 5.63 5.63 -22.86%
NAPS 0.9015 0.8696 0.8291 0.8576 0.8513 0.8817 0.8484 4.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.65 0.64 0.65 0.72 0.67 0.77 0.86 -
P/RPS 0.22 0.22 0.25 0.29 0.27 0.34 0.35 -26.55%
P/EPS 5.51 6.98 12.01 14.27 12.00 10.99 7.82 -20.76%
EY 18.14 14.32 8.33 7.01 8.33 9.10 12.79 26.15%
DY 6.15 6.25 6.15 5.56 8.69 7.05 6.56 -4.20%
P/NAPS 0.68 0.70 0.75 0.80 0.76 0.91 1.01 -23.12%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 -
Price 0.73 0.62 0.66 0.74 0.71 0.71 0.86 -
P/RPS 0.24 0.21 0.25 0.29 0.29 0.31 0.35 -22.18%
P/EPS 6.19 6.77 12.19 14.66 12.72 10.13 7.82 -14.39%
EY 16.15 14.78 8.20 6.82 7.86 9.87 12.79 16.77%
DY 5.48 6.45 6.06 5.41 8.20 7.64 6.56 -11.27%
P/NAPS 0.77 0.68 0.76 0.82 0.81 0.84 1.01 -16.50%

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