[FPI] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.29%
YoY- 155.72%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 635,592 716,671 604,485 555,448 453,072 600,693 530,199 3.20%
PBT 29,266 32,216 24,976 51,908 24,696 26,045 4,583 38.02%
Tax -4,623 -6,662 -5,561 -7,593 -3,679 -2,538 517 -
NP 24,643 25,554 19,415 44,315 21,017 23,507 5,100 31.49%
-
NP to SH 22,992 22,602 18,763 37,658 17,508 18,202 3,820 36.61%
-
Tax Rate 15.80% 20.68% 22.27% 14.63% 14.90% 9.74% -11.28% -
Total Cost 610,949 691,117 585,070 511,133 432,055 577,186 525,099 2.66%
-
Net Worth 236,328 224,466 227,587 203,318 195,428 197,109 183,091 4.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Div 15,066 9,838 14,532 23,609 19,547 8,228 2,461 37.01%
Div Payout % 65.53% 43.53% 77.45% 62.70% 111.65% 45.21% 64.44% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 236,328 224,466 227,587 203,318 195,428 197,109 183,091 4.53%
NOSH 248,766 246,666 267,749 242,045 229,915 82,129 82,103 21.24%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.88% 3.57% 3.21% 7.98% 4.64% 3.91% 0.96% -
ROE 9.73% 10.07% 8.24% 18.52% 8.96% 9.23% 2.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 255.50 290.54 225.76 229.48 197.06 731.40 645.77 -14.88%
EPS 9.24 9.16 7.01 15.56 7.61 22.16 4.65 12.67%
DPS 6.00 4.00 5.43 9.75 8.50 10.00 3.00 12.80%
NAPS 0.95 0.91 0.85 0.84 0.85 2.40 2.23 -13.78%
Adjusted Per Share Value based on latest NOSH - 242,045
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 246.25 277.67 234.20 215.20 175.54 232.73 205.42 3.20%
EPS 8.91 8.76 7.27 14.59 6.78 7.05 1.48 36.61%
DPS 5.84 3.81 5.63 9.15 7.57 3.19 0.95 37.11%
NAPS 0.9156 0.8697 0.8818 0.7877 0.7572 0.7637 0.7094 4.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 -
Price 0.70 0.64 0.77 0.97 0.65 0.52 0.90 -
P/RPS 0.27 0.22 0.34 0.42 0.33 0.07 0.14 12.09%
P/EPS 7.57 6.98 10.99 6.23 8.54 2.35 19.34 -15.04%
EY 13.20 14.32 9.10 16.04 11.72 42.62 5.17 17.69%
DY 8.57 6.25 7.05 10.06 13.08 19.23 3.33 17.85%
P/NAPS 0.74 0.70 0.91 1.15 0.76 0.22 0.40 11.28%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 CAGR
Date 16/08/13 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 21/11/07 -
Price 0.69 0.62 0.71 0.92 0.67 1.18 0.93 -
P/RPS 0.27 0.21 0.31 0.40 0.34 0.16 0.14 12.09%
P/EPS 7.47 6.77 10.13 5.91 8.80 5.32 19.99 -15.72%
EY 13.39 14.78 9.87 16.91 11.37 18.78 5.00 18.67%
DY 8.70 6.45 7.64 10.60 12.69 8.47 3.23 18.79%
P/NAPS 0.73 0.68 0.84 1.10 0.79 0.49 0.42 10.08%

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