[FPI] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 120.01%
YoY- 28.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 356,694 258,373 169,766 257,420 348,477 292,352 333,806 1.15%
PBT 18,111 2,956 14,851 27,797 22,213 10,598 6,534 19.38%
Tax -3,496 -1,561 -2,283 -4,940 -2,175 -700 -1,185 20.68%
NP 14,615 1,395 12,568 22,857 20,038 9,898 5,349 19.08%
-
NP to SH 13,322 3,130 10,650 20,025 15,643 8,374 4,574 20.41%
-
Tax Rate 19.30% 52.81% 15.37% 17.77% 9.79% 6.61% 18.14% -
Total Cost 342,079 256,978 157,198 234,563 328,439 282,454 328,457 0.70%
-
Net Worth 224,500 204,653 203,318 197,005 197,077 183,078 185,587 3.36%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 6,953 - - - -
Div Payout % - - - 34.72% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,500 204,653 203,318 197,005 197,077 183,078 185,587 3.36%
NOSH 246,703 240,769 242,045 231,770 82,115 82,098 82,118 21.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.10% 0.54% 7.40% 8.88% 5.75% 3.39% 1.60% -
ROE 5.93% 1.53% 5.24% 10.16% 7.94% 4.57% 2.46% -
Per Share
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.58 107.31 70.14 111.07 424.37 356.10 406.49 -16.44%
EPS 5.40 1.30 4.40 8.64 19.05 10.20 5.57 -0.53%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.84 0.85 2.40 2.23 2.26 -14.62%
Adjusted Per Share Value based on latest NOSH - 229,915
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 138.19 100.10 65.77 99.73 135.01 113.26 129.32 1.15%
EPS 5.16 1.21 4.13 7.76 6.06 3.24 1.77 20.43%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 0.8697 0.7929 0.7877 0.7632 0.7635 0.7093 0.719 3.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.64 0.77 0.97 0.65 0.52 0.90 1.17 -
P/RPS 0.44 0.72 0.00 0.59 0.12 0.25 0.29 7.51%
P/EPS 11.85 59.23 0.00 7.52 2.73 8.82 21.01 -9.47%
EY 8.44 1.69 0.00 13.29 36.63 11.33 4.76 10.46%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.00 0.76 0.22 0.40 0.52 5.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 -
Price 0.62 0.71 0.92 0.67 1.18 0.93 1.00 -
P/RPS 0.43 0.66 0.00 0.60 0.28 0.26 0.25 9.88%
P/EPS 11.48 54.62 0.00 7.75 6.19 9.12 17.95 -7.47%
EY 8.71 1.83 0.00 12.90 16.14 10.97 5.57 8.08%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.00 0.79 0.49 0.42 0.44 7.85%

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