[FPI] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 23.05%
YoY- 202.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Revenue 273,600 276,605 570,912 778,765 619,793 721,516 530,233 -10.86%
PBT 14,905 11,996 27,580 44,204 12,508 56,624 58,486 -21.15%
Tax 501 -634 -1,426 -8,317 -3,181 -8,778 -9,661 -
NP 15,406 11,361 26,153 35,886 9,326 47,846 48,825 -18.17%
-
NP to SH 13,777 10,716 23,809 32,785 10,833 40,936 42,292 -17.71%
-
Tax Rate -3.36% 5.29% 5.17% 18.82% 25.43% 15.50% 16.52% -
Total Cost 258,193 265,244 544,758 742,878 610,466 673,670 481,408 -10.26%
-
Net Worth 257,252 246,133 245,533 233,595 216,666 214,426 202,461 4.25%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Div - - - - - - 9,308 -
Div Payout % - - - - - - 22.01% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Net Worth 257,252 246,133 245,533 233,595 216,666 214,426 202,461 4.25%
NOSH 247,358 251,156 248,013 245,890 246,212 243,666 232,714 1.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
NP Margin 5.63% 4.11% 4.58% 4.61% 1.50% 6.63% 9.21% -
ROE 5.36% 4.35% 9.70% 14.04% 5.00% 19.09% 20.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
RPS 110.61 110.13 230.19 316.71 251.73 296.11 227.85 -11.80%
EPS 5.60 4.27 9.60 13.33 4.40 16.80 18.17 -18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.04 0.98 0.99 0.95 0.88 0.88 0.87 3.15%
Adjusted Per Share Value based on latest NOSH - 244,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
RPS 106.00 107.16 221.18 301.71 240.12 279.53 205.42 -10.86%
EPS 5.34 4.15 9.22 12.70 4.20 15.86 16.38 -17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
NAPS 0.9966 0.9536 0.9512 0.905 0.8394 0.8307 0.7844 4.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/12/09 -
Price 0.675 0.98 0.665 0.65 0.67 0.88 0.69 -
P/RPS 0.61 0.89 0.29 0.21 0.27 0.00 0.30 13.13%
P/EPS 12.12 22.97 6.93 4.88 15.23 0.00 3.80 22.34%
EY 8.25 4.35 14.44 20.51 6.57 0.00 26.34 -18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.80 -
P/NAPS 0.65 1.00 0.67 0.68 0.76 0.00 0.79 -3.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Date 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 18/11/10 05/02/10 -
Price 0.745 0.86 0.76 0.73 0.71 0.94 0.72 -
P/RPS 0.67 0.78 0.33 0.23 0.28 0.00 0.32 13.71%
P/EPS 13.38 20.16 7.92 5.48 16.14 0.00 3.96 23.57%
EY 7.48 4.96 12.63 18.26 6.20 0.00 25.24 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.72 0.88 0.77 0.77 0.81 0.00 0.83 -2.44%

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