[FPI] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
03-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -40.79%
YoY- -50.29%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 114,743 150,400 153,505 155,119 72,772 108,017 96,826 2.54%
PBT 3,634 3,406 7,680 8,557 -4,000 -1,170 -6,705 -
Tax 616 -938 -2,341 -1,894 1,102 404 972 -6.52%
NP 4,250 2,468 5,339 6,663 -2,898 -766 -5,733 -
-
NP to SH 3,974 2,511 4,286 5,813 -2,735 -807 -5,440 -
-
Tax Rate -16.95% 27.54% 30.48% 22.13% - - - -
Total Cost 110,493 147,932 148,166 148,456 75,670 108,783 102,559 1.10%
-
Net Worth 250,858 243,567 221,368 217,987 190,899 180,339 174,769 5.49%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,902 15,066 9,838 14,532 12,649 5,764 2,461 30.53%
Div Payout % 375.00% 600.00% 229.55% 250.00% 0.00% 0.00% 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 250,858 243,567 221,368 217,987 190,899 180,339 174,769 5.49%
NOSH 248,374 251,100 245,965 242,208 229,999 82,346 82,051 17.80%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.70% 1.64% 3.48% 4.30% -3.98% -0.71% -5.92% -
ROE 1.58% 1.03% 1.94% 2.67% -1.43% -0.45% -3.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.20 59.90 62.41 64.04 31.64 131.17 118.01 -12.95%
EPS 1.60 1.00 1.70 2.40 -1.47 -0.98 -6.63 -
DPS 6.00 6.00 4.00 6.00 5.50 7.00 3.00 10.79%
NAPS 1.01 0.97 0.90 0.90 0.83 2.19 2.13 -10.45%
Adjusted Per Share Value based on latest NOSH - 242,208
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 44.46 58.27 59.47 60.10 28.19 41.85 37.51 2.54%
EPS 1.54 0.97 1.66 2.25 -1.06 -0.31 -2.11 -
DPS 5.77 5.84 3.81 5.63 4.90 2.23 0.95 30.59%
NAPS 0.9719 0.9437 0.8577 0.8446 0.7396 0.6987 0.6771 5.49%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/03/09 31/03/08 30/03/07 -
Price 0.755 0.71 0.72 0.88 0.50 0.96 0.98 -
P/RPS 1.63 1.19 1.15 0.00 1.58 0.73 0.83 10.50%
P/EPS 47.19 71.00 41.32 0.00 -42.05 -97.96 -14.78 -
EY 2.12 1.41 2.42 0.00 -2.38 -1.02 -6.77 -
DY 7.95 8.45 5.56 6.82 11.00 7.29 3.06 15.17%
P/NAPS 0.75 0.73 0.80 0.98 0.60 0.44 0.46 7.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/02/14 22/02/13 24/02/12 03/03/11 20/05/09 20/05/08 29/05/07 -
Price 0.915 0.79 0.74 0.92 0.56 1.00 1.00 -
P/RPS 1.98 1.32 1.19 0.00 1.77 0.76 0.85 13.32%
P/EPS 57.19 79.00 42.47 0.00 -47.09 -102.04 -15.08 -
EY 1.75 1.27 2.35 0.00 -2.12 -0.98 -6.63 -
DY 6.56 7.59 5.41 6.52 9.82 7.00 3.00 12.27%
P/NAPS 0.91 0.81 0.82 1.02 0.67 0.46 0.47 10.26%

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