[FPI] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 7.18%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 411,436 509,797 539,245 545,843 581,500 635,592 684,488 -28.75%
PBT 14,688 19,923 24,410 25,290 25,062 29,266 35,060 -43.98%
Tax -1,916 -837 -963 -1,426 -2,980 -4,623 -6,802 -56.99%
NP 12,772 19,086 23,447 23,864 22,082 24,643 28,258 -41.07%
-
NP to SH 12,012 16,670 21,142 21,830 20,367 22,992 25,889 -40.03%
-
Tax Rate 13.04% 4.20% 3.95% 5.64% 11.89% 15.80% 19.40% -
Total Cost 398,664 490,711 515,798 521,979 559,418 610,949 656,230 -28.24%
-
Net Worth 244,020 236,787 252,462 250,858 244,445 236,328 227,630 4.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 14,902 14,902 14,902 14,902 15,066 15,066 15,066 -0.72%
Div Payout % 124.06% 89.40% 70.49% 68.27% 73.97% 65.53% 58.19% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 244,020 236,787 252,462 250,858 244,445 236,328 227,630 4.73%
NOSH 248,999 249,249 265,749 248,374 246,914 248,766 250,142 -0.30%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.10% 3.74% 4.35% 4.37% 3.80% 3.88% 4.13% -
ROE 4.92% 7.04% 8.37% 8.70% 8.33% 9.73% 11.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 165.24 204.53 202.91 219.77 235.51 255.50 273.64 -28.53%
EPS 4.82 6.69 7.96 8.79 8.25 9.24 10.35 -39.89%
DPS 5.98 5.98 5.61 6.00 6.00 6.00 6.02 -0.44%
NAPS 0.98 0.95 0.95 1.01 0.99 0.95 0.91 5.05%
Adjusted Per Share Value based on latest NOSH - 248,374
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 159.40 197.50 208.91 211.47 225.28 246.24 265.18 -28.75%
EPS 4.65 6.46 8.19 8.46 7.89 8.91 10.03 -40.07%
DPS 5.77 5.77 5.77 5.77 5.84 5.84 5.84 -0.79%
NAPS 0.9454 0.9174 0.9781 0.9719 0.947 0.9156 0.8819 4.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.98 1.00 0.83 0.755 0.665 0.70 0.70 -
P/RPS 0.59 0.49 0.41 0.34 0.28 0.27 0.26 72.59%
P/EPS 20.31 14.95 10.43 8.59 8.06 7.57 6.76 108.07%
EY 4.92 6.69 9.59 11.64 12.40 13.20 14.79 -51.95%
DY 6.11 5.98 6.76 7.95 9.02 8.57 8.60 -20.36%
P/NAPS 1.00 1.05 0.87 0.75 0.67 0.74 0.77 19.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 16/08/13 26/04/13 -
Price 0.86 1.03 0.975 0.915 0.76 0.69 0.70 -
P/RPS 0.52 0.50 0.48 0.42 0.32 0.27 0.26 58.67%
P/EPS 17.83 15.40 12.26 10.41 9.21 7.47 6.76 90.78%
EY 5.61 6.49 8.16 9.61 10.85 13.39 14.79 -47.56%
DY 6.96 5.80 5.75 6.56 7.89 8.70 8.60 -13.14%
P/NAPS 0.88 1.08 1.03 0.91 0.77 0.73 0.77 9.30%

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