[FPI] YoY Cumulative 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- 84.57%
YoY- 202.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Revenue 205,200 207,454 428,184 584,074 464,845 360,758 397,675 -10.86%
PBT 11,179 8,997 20,685 33,153 9,381 28,312 43,865 -21.15%
Tax 376 -476 -1,070 -6,238 -2,386 -4,389 -7,246 -
NP 11,555 8,521 19,615 26,915 6,995 23,923 36,619 -18.17%
-
NP to SH 10,333 8,037 17,857 24,589 8,125 20,468 31,719 -17.71%
-
Tax Rate -3.36% 5.29% 5.17% 18.82% 25.43% 15.50% 16.52% -
Total Cost 193,645 198,933 408,569 557,159 457,850 336,835 361,056 -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 - - - - - - 6,981 -
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 4.02% 3.27% 7.27% 10.53% 3.75% 9.55% 15.67% -
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 82.96 82.60 172.65 237.53 188.80 148.05 170.89 -11.80%
EPS 4.20 3.20 7.20 10.00 3.30 8.40 13.63 -18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 79.50 80.38 165.90 226.29 180.10 139.77 154.07 -10.86%
EPS 4.00 3.11 6.92 9.53 3.15 7.93 12.29 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS 0.9967 0.9536 0.9513 0.905 0.8395 0.8308 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 0.81 1.19 0.39 0.27 0.35 0.00 0.40 13.05%
P/EPS 16.16 30.63 9.24 6.50 20.30 0.00 5.06 22.37%
EY 6.19 3.27 10.83 15.38 4.93 0.00 19.75 -18.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
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 0.90 1.04 0.44 0.31 0.38 0.00 0.42 14.17%
P/EPS 17.83 26.88 10.56 7.30 21.52 0.00 5.28 23.56%
EY 5.61 3.72 9.47 13.70 4.65 0.00 18.93 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
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