[FPI] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 7.26%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 734,474 737,579 716,671 650,072 618,351 619,965 604,485 13.79%
PBT 36,559 40,833 32,216 19,350 17,063 17,940 24,976 28.76%
Tax -7,176 -8,579 -6,662 -5,145 -4,727 -4,280 -5,561 18.43%
NP 29,383 32,254 25,554 14,205 12,336 13,660 19,415 31.65%
-
NP to SH 27,100 28,875 22,602 13,313 12,412 13,939 18,763 27.63%
-
Tax Rate 19.63% 21.01% 20.68% 26.59% 27.70% 23.86% 22.27% -
Total Cost 705,091 705,325 691,117 635,867 606,015 606,305 585,070 13.18%
-
Net Worth 243,567 232,688 224,466 214,000 221,368 219,735 227,587 4.60%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,066 9,838 9,838 9,838 9,838 14,532 14,532 2.42%
Div Payout % 55.59% 34.07% 43.53% 73.90% 79.27% 104.26% 77.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 243,567 232,688 224,466 214,000 221,368 219,735 227,587 4.60%
NOSH 251,100 244,934 246,666 245,978 245,965 249,700 267,749 -4.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.00% 4.37% 3.57% 2.19% 1.99% 2.20% 3.21% -
ROE 11.13% 12.41% 10.07% 6.22% 5.61% 6.34% 8.24% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 292.50 301.13 290.54 264.28 251.40 248.28 225.76 18.75%
EPS 10.79 11.79 9.16 5.41 5.05 5.58 7.01 33.13%
DPS 6.00 4.00 4.00 4.00 4.00 5.82 5.43 6.84%
NAPS 0.97 0.95 0.91 0.87 0.90 0.88 0.85 9.15%
Adjusted Per Share Value based on latest NOSH - 245,978
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 284.56 285.77 277.67 251.86 239.57 240.20 234.20 13.79%
EPS 10.50 11.19 8.76 5.16 4.81 5.40 7.27 27.63%
DPS 5.84 3.81 3.81 3.81 3.81 5.63 5.63 2.46%
NAPS 0.9437 0.9015 0.8697 0.8291 0.8577 0.8513 0.8818 4.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.71 0.65 0.64 0.65 0.72 0.67 0.77 -
P/RPS 0.24 0.22 0.22 0.25 0.29 0.27 0.34 -20.63%
P/EPS 6.58 5.51 6.98 12.01 14.27 12.00 10.99 -28.85%
EY 15.20 18.14 14.32 8.33 7.01 8.33 9.10 40.55%
DY 8.45 6.15 6.25 6.15 5.56 8.69 7.05 12.77%
P/NAPS 0.73 0.68 0.70 0.75 0.80 0.76 0.91 -13.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 -
Price 0.79 0.73 0.62 0.66 0.74 0.71 0.71 -
P/RPS 0.27 0.24 0.21 0.25 0.29 0.29 0.31 -8.76%
P/EPS 7.32 6.19 6.77 12.19 14.66 12.72 10.13 -19.39%
EY 13.66 16.15 14.78 8.20 6.82 7.86 9.87 24.06%
DY 7.59 5.48 6.45 6.06 5.41 8.20 7.64 -0.43%
P/NAPS 0.81 0.77 0.68 0.76 0.82 0.81 0.84 -2.38%

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