[FPI] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.26%
YoY- 16.42%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 734,473 618,350 515,878 544,129 544,567 571,654 457,497 7.25%
PBT 36,559 17,062 36,869 19,111 14,432 520 6,151 30.17%
Tax -7,176 -4,727 -6,283 -914 -725 32 -689 41.43%
NP 29,383 12,335 30,586 18,197 13,707 552 5,462 28.26%
-
NP to SH 27,100 12,411 26,281 13,125 11,274 21 5,005 28.39%
-
Tax Rate 19.63% 27.70% 17.04% 4.78% 5.02% -6.15% 11.20% -
Total Cost 705,090 606,015 485,292 525,932 530,860 571,102 452,035 6.79%
-
Net Worth 238,972 221,368 221,055 155,016 90,328 149,100 178,084 4.44%
Dividend
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 14,781 9,838 14,737 10,272 4,105 2,100 6,154 13.84%
Div Payout % 54.55% 79.27% 56.07% 78.26% 36.42% 10,000.00% 122.98% -
Equity
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 238,972 221,368 221,055 155,016 90,328 149,100 178,084 4.44%
NOSH 246,363 245,965 245,616 186,766 82,117 70,000 82,066 17.66%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.00% 1.99% 5.93% 3.34% 2.52% 0.10% 1.19% -
ROE 11.34% 5.61% 11.89% 8.47% 12.48% 0.01% 2.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 298.13 251.40 210.03 291.34 663.16 816.65 557.47 -8.84%
EPS 11.00 5.00 10.70 7.03 6.87 0.03 6.10 9.11%
DPS 6.00 4.00 6.00 5.50 5.00 3.00 7.50 -3.24%
NAPS 0.97 0.90 0.90 0.83 1.10 2.13 2.17 -11.23%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 284.55 239.56 199.86 210.80 210.97 221.47 177.24 7.25%
EPS 10.50 4.81 10.18 5.08 4.37 0.01 1.94 28.38%
DPS 5.73 3.81 5.71 3.98 1.59 0.81 2.38 13.88%
NAPS 0.9258 0.8576 0.8564 0.6006 0.3499 0.5776 0.6899 4.44%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.71 0.72 0.88 0.50 0.96 0.98 1.00 -
P/RPS 0.24 0.29 0.00 0.17 0.14 0.12 0.18 4.34%
P/EPS 6.45 14.27 0.00 7.11 6.99 3,266.67 16.40 -12.89%
EY 15.49 7.01 0.00 14.05 14.30 0.03 6.10 14.78%
DY 8.45 5.56 6.82 11.00 5.21 3.06 7.50 1.78%
P/NAPS 0.73 0.80 0.98 0.60 0.87 0.46 0.46 7.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/02/13 24/02/12 03/03/11 20/05/09 20/05/08 29/05/07 25/05/06 -
Price 0.79 0.74 0.92 0.56 1.00 1.00 1.04 -
P/RPS 0.26 0.29 0.00 0.19 0.15 0.12 0.19 4.75%
P/EPS 7.18 14.67 0.00 7.97 7.28 3,333.33 17.05 -12.01%
EY 13.92 6.82 0.00 12.55 13.73 0.03 5.86 13.65%
DY 7.59 5.41 6.52 9.82 5.00 3.00 7.21 0.76%
P/NAPS 0.81 0.82 1.02 0.67 0.91 0.47 0.48 8.04%

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