[FPI] YoY Annualized Quarter 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- -6.52%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 721,516 530,233 628,476 582,066 633,104 474,546 350,141 13.39%
PBT 56,624 58,486 30,817 20,798 9,633 15,344 13,461 28.37%
Tax -8,778 -9,661 -2,688 -1,953 -1,253 -3,556 -2,048 28.79%
NP 47,846 48,825 28,129 18,845 8,380 11,788 11,413 28.30%
-
NP to SH 40,936 42,292 21,149 15,656 7,280 10,694 11,413 24.87%
-
Tax Rate 15.50% 16.52% 8.72% 9.39% 13.01% 23.18% 15.21% -
Total Cost 673,670 481,408 600,346 563,221 624,724 462,758 338,728 12.69%
-
Net Worth 214,426 202,461 144,826 183,930 179,810 193,751 177,923 3.29%
Dividend
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 9,308 - 3,284 - - - -
Div Payout % - 22.01% - 20.98% - - - -
Equity
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 214,426 202,461 144,826 183,930 179,810 193,751 177,923 3.29%
NOSH 243,666 232,714 172,413 82,111 82,105 82,098 81,992 20.85%
Ratio Analysis
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.63% 9.21% 4.48% 3.24% 1.32% 2.48% 3.26% -
ROE 19.09% 20.89% 14.60% 8.51% 4.05% 5.52% 6.41% -
Per Share
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 296.11 227.85 364.52 708.87 771.09 578.02 427.04 -6.16%
EPS 16.80 18.17 12.27 19.07 8.87 13.03 13.92 3.32%
DPS 0.00 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.84 2.24 2.19 2.36 2.17 -14.52%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 279.53 205.42 243.48 225.50 245.27 183.85 135.65 13.39%
EPS 15.86 16.38 8.19 6.07 2.82 4.14 4.42 24.87%
DPS 0.00 3.61 0.00 1.27 0.00 0.00 0.00 -
NAPS 0.8307 0.7844 0.5611 0.7126 0.6966 0.7506 0.6893 3.29%
Price Multiplier on Financial Quarter End Date
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.69 0.55 0.31 0.98 1.02 1.38 -
P/RPS 0.00 0.30 0.15 0.04 0.13 0.18 0.32 -
P/EPS 0.00 3.80 4.48 1.63 11.05 7.83 9.91 -
EY 0.00 26.34 22.30 61.51 9.05 12.77 10.09 -
DY 0.00 5.80 0.00 12.90 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 0.65 0.14 0.45 0.43 0.64 -
Price Multiplier on Announcement Date
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/11/10 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 -
Price 0.94 0.72 0.50 0.80 1.03 1.05 1.36 -
P/RPS 0.00 0.32 0.14 0.11 0.13 0.18 0.32 -
P/EPS 0.00 3.96 4.08 4.20 11.62 8.06 9.77 -
EY 0.00 25.24 24.53 23.83 8.61 12.41 10.24 -
DY 0.00 5.56 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.60 0.36 0.47 0.44 0.63 -

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