[FPI] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -32.4%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 619,793 721,516 530,233 628,476 582,066 633,104 474,546 4.75%
PBT 12,508 56,624 58,486 30,817 20,798 9,633 15,344 -3.49%
Tax -3,181 -8,778 -9,661 -2,688 -1,953 -1,253 -3,556 -1.91%
NP 9,326 47,846 48,825 28,129 18,845 8,380 11,788 -3.99%
-
NP to SH 10,833 40,936 42,292 21,149 15,656 7,280 10,694 0.22%
-
Tax Rate 25.43% 15.50% 16.52% 8.72% 9.39% 13.01% 23.18% -
Total Cost 610,466 673,670 481,408 600,346 563,221 624,724 462,758 4.93%
-
Net Worth 216,666 214,426 202,461 144,826 183,930 179,810 193,751 1.96%
Dividend
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 9,308 - 3,284 - - -
Div Payout % - - 22.01% - 20.98% - - -
Equity
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 216,666 214,426 202,461 144,826 183,930 179,810 193,751 1.96%
NOSH 246,212 243,666 232,714 172,413 82,111 82,105 82,098 21.04%
Ratio Analysis
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.50% 6.63% 9.21% 4.48% 3.24% 1.32% 2.48% -
ROE 5.00% 19.09% 20.89% 14.60% 8.51% 4.05% 5.52% -
Per Share
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 251.73 296.11 227.85 364.52 708.87 771.09 578.02 -13.45%
EPS 4.40 16.80 18.17 12.27 19.07 8.87 13.03 -17.20%
DPS 0.00 0.00 4.00 0.00 4.00 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.84 2.24 2.19 2.36 -15.76%
Adjusted Per Share Value based on latest NOSH - 183,333
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 240.13 279.54 205.43 243.50 225.52 245.29 183.86 4.75%
EPS 4.20 15.86 16.39 8.19 6.07 2.82 4.14 0.25%
DPS 0.00 0.00 3.61 0.00 1.27 0.00 0.00 -
NAPS 0.8395 0.8308 0.7844 0.5611 0.7126 0.6967 0.7507 1.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.67 0.88 0.69 0.55 0.31 0.98 1.02 -
P/RPS 0.27 0.00 0.30 0.15 0.04 0.13 0.18 7.30%
P/EPS 15.23 0.00 3.80 4.48 1.63 11.05 7.83 12.26%
EY 6.57 0.00 26.34 22.30 61.51 9.05 12.77 -10.91%
DY 0.00 0.00 5.80 0.00 12.90 0.00 0.00 -
P/NAPS 0.76 0.00 0.79 0.65 0.14 0.45 0.43 10.41%
Price Multiplier on Announcement Date
30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/11/11 18/11/10 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 -
Price 0.71 0.94 0.72 0.50 0.80 1.03 1.05 -
P/RPS 0.28 0.00 0.32 0.14 0.11 0.13 0.18 7.98%
P/EPS 16.14 0.00 3.96 4.08 4.20 11.62 8.06 12.83%
EY 6.20 0.00 25.24 24.53 23.83 8.61 12.41 -11.36%
DY 0.00 0.00 5.56 0.00 5.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.83 0.60 0.36 0.47 0.44 11.19%

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