[FPI] YoY 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- 7.08%
YoY- 5215.45%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 227,380 206,472 190,992 140,255 122,880 144,198 141,022 8.65%
PBT 15,042 6,425 13,461 16,068 901 5,001 690 70.85%
Tax -2,742 -825 -2,106 -2,306 159 -765 245 -
NP 12,300 5,600 11,355 13,762 1,060 4,236 935 56.49%
-
NP to SH 11,267 4,994 9,818 11,694 220 3,368 885 55.60%
-
Tax Rate 18.23% 12.84% 15.65% 14.35% -17.65% 15.30% -35.51% -
Total Cost 215,080 200,872 179,637 126,493 121,820 139,962 140,087 7.73%
-
Net Worth 232,688 219,735 210,727 201,460 153,999 184,007 179,458 4.61%
Dividend
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,464 - -
Div Payout % - - - - - 73.17% - -
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 232,688 219,735 210,727 201,460 153,999 184,007 179,458 4.61%
NOSH 244,934 249,700 239,463 231,564 183,333 82,146 81,944 20.96%
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 5.41% 2.71% 5.95% 9.81% 0.86% 2.94% 0.66% -
ROE 4.84% 2.27% 4.66% 5.80% 0.14% 1.83% 0.49% -
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 92.83 82.69 79.76 60.57 67.03 175.54 172.09 -10.17%
EPS 4.60 2.00 4.10 5.05 0.12 4.10 1.08 28.64%
DPS 0.00 0.00 0.00 0.00 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 88.09 79.99 73.99 54.34 47.61 55.86 54.63 8.65%
EPS 4.37 1.93 3.80 4.53 0.09 1.30 0.34 55.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 0.9015 0.8513 0.8164 0.7805 0.5966 0.7129 0.6952 4.62%
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 0.70 0.81 0.00 1.14 0.82 0.18 0.57 3.63%
P/EPS 14.13 33.50 0.00 13.66 458.33 7.56 90.74 -27.61%
EY 7.08 2.99 0.00 7.32 0.22 13.23 1.10 38.21%
DY 0.00 0.00 0.00 0.00 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 0.79 0.86 0.00 1.19 0.75 0.46 0.60 4.89%
P/EPS 15.87 35.50 0.00 14.26 416.67 19.51 95.37 -26.77%
EY 6.30 2.82 0.00 7.01 0.24 5.13 1.05 36.53%
DY 0.00 0.00 0.00 0.00 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