[FPI] YoY Cumulative 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- 40.22%
YoY- 115.05%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 360,758 397,675 471,357 436,550 474,828 355,910 262,606 5.67%
PBT 28,312 43,865 23,113 15,599 7,225 11,508 10,096 19.63%
Tax -4,389 -7,246 -2,016 -1,465 -940 -2,667 -1,536 20.03%
NP 23,923 36,619 21,097 14,134 6,285 8,841 8,560 19.56%
-
NP to SH 20,468 31,719 15,862 11,742 5,460 8,021 8,560 16.36%
-
Tax Rate 15.50% 16.52% 8.72% 9.39% 13.01% 23.18% 15.21% -
Total Cost 336,835 361,056 450,260 422,416 468,543 347,069 254,046 5.02%
-
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 - 6,981 - 2,463 - - - -
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 9.55% 15.67% 10.95% 6.38% 3.04% 4.14% 4.81% -
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 148.05 170.89 273.39 531.65 578.32 433.52 320.28 -12.55%
EPS 8.40 13.63 9.20 14.30 6.65 9.77 10.44 -3.71%
DPS 0.00 3.00 0.00 3.00 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 139.77 154.07 182.62 169.14 183.97 137.89 101.74 5.67%
EPS 7.93 12.29 6.15 4.55 2.12 3.11 3.32 16.34%
DPS 0.00 2.70 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.8308 0.7844 0.5611 0.7126 0.6967 0.7507 0.6893 3.30%
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 0.40 0.20 0.06 0.17 0.24 0.43 -
P/EPS 0.00 5.06 5.98 2.17 14.74 10.44 13.22 -
EY 0.00 19.75 16.73 46.13 6.79 9.58 7.57 -
DY 0.00 4.35 0.00 9.68 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 0.42 0.18 0.15 0.18 0.24 0.42 -
P/EPS 0.00 5.28 5.43 5.59 15.49 10.75 13.03 -
EY 0.00 18.93 18.40 17.88 6.46 9.30 7.68 -
DY 0.00 4.17 0.00 3.75 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