[FPI] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 58.4%
YoY- 99.97%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 584,074 464,845 360,758 397,675 471,357 436,550 474,828 3.66%
PBT 33,153 9,381 28,312 43,865 23,113 15,599 7,225 30.31%
Tax -6,238 -2,386 -4,389 -7,246 -2,016 -1,465 -940 38.94%
NP 26,915 6,995 23,923 36,619 21,097 14,134 6,285 28.76%
-
NP to SH 24,589 8,125 20,468 31,719 15,862 11,742 5,460 29.89%
-
Tax Rate 18.82% 25.43% 15.50% 16.52% 8.72% 9.39% 13.01% -
Total Cost 557,159 457,850 336,835 361,056 450,260 422,416 468,543 3.05%
-
Net Worth 233,595 216,666 214,426 202,461 144,826 183,930 179,810 4.65%
Dividend
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 6,981 - 2,463 - -
Div Payout % - - - 22.01% - 20.98% - -
Equity
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 233,595 216,666 214,426 202,461 144,826 183,930 179,810 4.65%
NOSH 245,890 246,212 243,666 232,714 172,413 82,111 82,105 21.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.61% 1.50% 6.63% 9.21% 4.48% 3.24% 1.32% -
ROE 10.53% 3.75% 9.55% 15.67% 10.95% 6.38% 3.04% -
Per Share
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 237.53 188.80 148.05 170.89 273.39 531.65 578.32 -14.32%
EPS 10.00 3.30 8.40 13.63 9.20 14.30 6.65 7.34%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 0.95 0.88 0.88 0.87 0.84 2.24 2.19 -13.51%
Adjusted Per Share Value based on latest NOSH - 231,564
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 226.29 180.10 139.77 154.07 182.62 169.14 183.97 3.66%
EPS 9.53 3.15 7.93 12.29 6.15 4.55 2.12 29.85%
DPS 0.00 0.00 0.00 2.70 0.00 0.95 0.00 -
NAPS 0.905 0.8395 0.8308 0.7844 0.5611 0.7126 0.6967 4.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.67 0.88 0.69 0.55 0.31 0.98 -
P/RPS 0.27 0.35 0.00 0.40 0.20 0.06 0.17 8.37%
P/EPS 6.50 20.30 0.00 5.06 5.98 2.17 14.74 -13.26%
EY 15.38 4.93 0.00 19.75 16.73 46.13 6.79 15.27%
DY 0.00 0.00 0.00 4.35 0.00 9.68 0.00 -
P/NAPS 0.68 0.76 0.00 0.79 0.65 0.14 0.45 7.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 09/11/12 16/11/11 18/11/10 05/02/10 17/02/09 20/02/08 09/02/07 -
Price 0.73 0.71 0.94 0.72 0.50 0.80 1.03 -
P/RPS 0.31 0.38 0.00 0.42 0.18 0.15 0.18 9.90%
P/EPS 7.30 21.52 0.00 5.28 5.43 5.59 15.49 -12.25%
EY 13.70 4.65 0.00 18.93 18.40 17.88 6.46 13.95%
DY 0.00 0.00 0.00 4.17 0.00 3.75 0.00 -
P/NAPS 0.77 0.81 0.00 0.83 0.60 0.36 0.47 8.95%

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