[FPI] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -17.34%
YoY- 118.35%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Revenue 310,008 463,168 543,015 734,473 618,350 515,878 544,129 -7.98%
PBT 21,644 8,756 24,034 36,559 17,062 36,869 19,111 1.85%
Tax 435 -1,061 -169 -7,176 -4,727 -6,283 -914 -
NP 22,079 7,695 23,865 29,383 12,335 30,586 18,197 2.90%
-
NP to SH 19,365 7,589 21,824 27,100 12,411 26,281 13,125 5.92%
-
Tax Rate -2.01% 12.12% 0.70% 19.63% 27.70% 17.04% 4.78% -
Total Cost 287,929 455,473 519,150 705,090 606,015 485,292 525,932 -8.53%
-
Net Worth 267,146 250,437 250,560 238,972 221,368 221,055 155,016 8.38%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Div 17,315 7,588 14,884 14,781 9,838 14,737 10,272 8.03%
Div Payout % 89.41% 100.00% 68.20% 54.55% 79.27% 56.07% 78.26% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Net Worth 267,146 250,437 250,560 238,972 221,368 221,055 155,016 8.38%
NOSH 247,358 247,358 248,079 246,363 245,965 245,616 186,766 4.24%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
NP Margin 7.12% 1.66% 4.39% 4.00% 1.99% 5.93% 3.34% -
ROE 7.25% 3.03% 8.71% 11.34% 5.61% 11.89% 8.47% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
RPS 125.33 183.09 218.89 298.13 251.40 210.03 291.34 -11.73%
EPS 7.80 3.00 8.80 11.00 5.00 10.70 7.03 1.55%
DPS 7.00 3.00 6.00 6.00 4.00 6.00 5.50 3.63%
NAPS 1.08 0.99 1.01 0.97 0.90 0.90 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 251,100
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
RPS 120.11 179.45 210.39 284.56 239.57 199.87 210.82 -7.98%
EPS 7.50 2.94 8.46 10.50 4.81 10.18 5.09 5.90%
DPS 6.71 2.94 5.77 5.73 3.81 5.71 3.98 8.03%
NAPS 1.035 0.9703 0.9708 0.9259 0.8577 0.8565 0.6006 8.38%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/03/09 -
Price 0.89 0.76 0.755 0.71 0.72 0.88 0.50 -
P/RPS 0.71 0.76 0.34 0.24 0.29 0.00 0.17 23.56%
P/EPS 11.37 25.33 8.58 6.45 14.27 0.00 7.11 7.19%
EY 8.80 3.95 11.65 15.49 7.01 0.00 14.05 -6.69%
DY 7.87 3.95 7.95 8.45 5.56 6.82 11.00 -4.83%
P/NAPS 0.82 0.77 0.75 0.73 0.80 0.98 0.60 4.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Date 26/02/16 09/02/15 21/02/14 22/02/13 24/02/12 03/03/11 20/05/09 -
Price 0.91 0.84 0.915 0.79 0.74 0.92 0.56 -
P/RPS 0.73 0.84 0.42 0.26 0.29 0.00 0.19 22.04%
P/EPS 11.62 28.00 10.40 7.18 14.67 0.00 7.97 5.73%
EY 8.60 3.57 9.61 13.92 6.82 0.00 12.55 -5.44%
DY 7.69 3.57 6.56 7.59 5.41 6.52 9.82 -3.55%
P/NAPS 0.84 0.85 0.91 0.81 0.82 1.02 0.67 3.40%

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