[FPI] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 69.77%

YoY- 20.46%

Quarter Report

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
TTM Result
Revenue	435,160	509,797	635,592	716,671	604,485	555,448	453,072	-0.69%
YoY %	-14.64%	-19.79%	-11.31%	18.56%	8.83%	22.60%	-	-
Horiz. %	96.05%	112.52%	140.28%	158.18%	133.42%	122.60%	100.00%	-
PBT	5,207	19,923	29,266	32,216	24,976	51,908	24,696	-23.71%
YoY %	-73.86%	-31.92%	-9.16%	28.99%	-51.88%	110.19%	-	-
Horiz. %	21.08%	80.67%	118.51%	130.45%	101.13%	210.19%	100.00%	-
Tax	-303	-837	-4,623	-6,662	-5,561	-7,593	-3,679	-35.21%
YoY %	63.80%	81.89%	30.61%	-19.80%	26.76%	-106.39%	-	-
Horiz. %	8.24%	22.75%	125.66%	181.08%	151.16%	206.39%	100.00%	-
NP	4,904	19,086	24,643	25,554	19,415	44,315	21,017	-22.35%
YoY %	-74.31%	-22.55%	-3.56%	31.62%	-56.19%	110.85%	-	-
Horiz. %	23.33%	90.81%	117.25%	121.59%	92.38%	210.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,823	16,670	22,992	22,602	18,763	37,658	17,508	-20.08%
YoY %	-71.07%	-27.50%	1.73%	20.46%	-50.18%	115.09%	-	-
Horiz. %	27.55%	95.21%	131.32%	129.10%	107.17%	215.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.82%	4.20%	15.80%	20.68%	22.27%	14.63%	14.90%	-
YoY %	38.57%	-73.42%	-23.60%	-7.14%	52.22%	-1.81%	-	-
Horiz. %	39.06%	28.19%	106.04%	138.79%	149.46%	98.19%	100.00%	-
Total Cost	430,256	490,711	610,949	691,117	585,070	511,133	432,055	-0.07%
YoY %	-12.32%	-19.68%	-11.60%	18.13%	14.47%	18.30%	-	-
Horiz. %	99.58%	113.58%	141.41%	159.96%	135.42%	118.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,896	236,787	236,328	224,466	227,587	203,318	195,428	3.77%
YoY %	2.16%	0.19%	5.28%	-1.37%	11.94%	4.04%	-	-
Horiz. %	123.78%	121.16%	120.93%	114.86%	116.46%	104.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Dividend
Div	6,734	14,902	15,066	9,838	14,532	23,609	19,547	-16.91%
YoY %	-54.81%	-1.09%	53.14%	-32.30%	-38.45%	20.78%	-	-
Horiz. %	34.45%	76.24%	77.08%	50.33%	74.34%	120.78%	100.00%	-
Div Payout %	139.64%	89.40%	65.53%	43.53%	77.45%	62.70%	111.65%	-
YoY %	56.20%	36.43%	50.54%	-43.80%	23.52%	-43.84%	-	-
Horiz. %	125.07%	80.07%	58.69%	38.99%	69.37%	56.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Equity
Net Worth	241,896	236,787	236,328	224,466	227,587	203,318	195,428	3.77%
YoY %	2.16%	0.19%	5.28%	-1.37%	11.94%	4.04%	-	-
Horiz. %	123.78%	121.16%	120.93%	114.86%	116.46%	104.04%	100.00%	-
NOSH	246,833	249,249	248,766	246,666	267,749	242,045	229,915	1.24%
YoY %	-0.97%	0.19%	0.85%	-7.87%	10.62%	5.28%	-	-
Horiz. %	107.36%	108.41%	108.20%	107.29%	116.46%	105.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.13%	3.74%	3.88%	3.57%	3.21%	7.98%	4.64%	-
YoY %	-69.79%	-3.61%	8.68%	11.21%	-59.77%	71.98%	-	-
Horiz. %	24.35%	80.60%	83.62%	76.94%	69.18%	171.98%	100.00%	-
ROE	1.99%	7.04%	9.73%	10.07%	8.24%	18.52%	8.96%	-
YoY %	-71.73%	-27.65%	-3.38%	22.21%	-55.51%	106.70%	-	-
Horiz. %	22.21%	78.57%	108.59%	112.39%	91.96%	206.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Per Share
RPS	176.30	204.53	255.50	290.54	225.76	229.48	197.06	-1.91%
YoY %	-13.80%	-19.95%	-12.06%	28.69%	-1.62%	16.45%	-	-
Horiz. %	89.47%	103.79%	129.66%	147.44%	114.56%	116.45%	100.00%	-
EPS	1.95	6.69	9.24	9.16	7.01	15.56	7.61	-21.08%
YoY %	-70.85%	-27.60%	0.87%	30.67%	-54.95%	104.47%	-	-
Horiz. %	25.62%	87.91%	121.42%	120.37%	92.12%	204.47%	100.00%	-
DPS	2.73	5.98	6.00	4.00	5.43	9.75	8.50	-17.92%
YoY %	-54.35%	-0.33%	50.00%	-26.34%	-44.31%	14.71%	-	-
Horiz. %	32.12%	70.35%	70.59%	47.06%	63.88%	114.71%	100.00%	-
NAPS	0.98	0.95	0.95	0.91	0.85	0.84	0.85	2.50%
YoY %	3.16%	0.00%	4.40%	7.06%	1.19%	-1.18%	-	-
Horiz. %	115.29%	111.76%	111.76%	107.06%	100.00%	98.82%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 246,666
RPS	168.59	197.50	246.24	277.65	234.19	215.19	175.53	-0.69%
YoY %	-14.64%	-19.79%	-11.31%	18.56%	8.83%	22.59%	-	-
Horiz. %	96.05%	112.52%	140.28%	158.18%	133.42%	122.59%	100.00%	-
EPS	1.87	6.46	8.91	8.76	7.27	14.59	6.78	-20.06%
YoY %	-71.05%	-27.50%	1.71%	20.50%	-50.17%	115.19%	-	-
Horiz. %	27.58%	95.28%	131.42%	129.20%	107.23%	215.19%	100.00%	-
DPS	2.61	5.77	5.84	3.81	5.63	9.15	7.57	-16.90%
YoY %	-54.77%	-1.20%	53.28%	-32.33%	-38.47%	20.87%	-	-
Horiz. %	34.48%	76.22%	77.15%	50.33%	74.37%	120.87%	100.00%	-
NAPS	0.9371	0.9174	0.9156	0.8696	0.8817	0.7877	0.7571	3.77%
YoY %	2.15%	0.20%	5.29%	-1.37%	11.93%	4.04%	-	-
Horiz. %	123.77%	121.17%	120.94%	114.86%	116.46%	104.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/09/09	-
Price	0.69	1.00	0.70	0.64	0.77	0.97	0.65	-
P/RPS	0.39	0.49	0.27	0.22	0.34	0.42	0.33	2.94%
YoY %	-20.41%	81.48%	22.73%	-35.29%	-19.05%	27.27%	-	-
Horiz. %	118.18%	148.48%	81.82%	66.67%	103.03%	127.27%	100.00%	-
P/EPS	35.31	14.95	7.57	6.98	10.99	6.23	8.54	27.99%
YoY %	136.19%	97.49%	8.45%	-36.49%	76.40%	-27.05%	-	-
Horiz. %	413.47%	175.06%	88.64%	81.73%	128.69%	72.95%	100.00%	-
EY	2.83	6.69	13.20	14.32	9.10	16.04	11.72	-21.89%
YoY %	-57.70%	-49.32%	-7.82%	57.36%	-43.27%	36.86%	-	-
Horiz. %	24.15%	57.08%	112.63%	122.18%	77.65%	136.86%	100.00%	-
DY	3.95	5.98	8.57	6.25	7.05	10.06	13.08	-18.79%
YoY %	-33.95%	-30.22%	37.12%	-11.35%	-29.92%	-23.09%	-	-
Horiz. %	30.20%	45.72%	65.52%	47.78%	53.90%	76.91%	100.00%	-
P/NAPS	0.70	1.05	0.74	0.70	0.91	1.15	0.76	-1.41%
YoY %	-33.33%	41.89%	5.71%	-23.08%	-20.87%	51.32%	-	-
Horiz. %	92.11%	138.16%	97.37%	92.11%	119.74%	151.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	28/08/14	16/08/13	15/08/12	18/08/11	30/07/10	18/11/09	-
Price	0.63	1.03	0.69	0.62	0.71	0.92	0.67	-
P/RPS	0.36	0.50	0.27	0.21	0.31	0.40	0.34	0.99%
YoY %	-28.00%	85.19%	28.57%	-32.26%	-22.50%	17.65%	-	-
Horiz. %	105.88%	147.06%	79.41%	61.76%	91.18%	117.65%	100.00%	-
P/EPS	32.24	15.40	7.47	6.77	10.13	5.91	8.80	25.33%
YoY %	109.35%	106.16%	10.34%	-33.17%	71.40%	-32.84%	-	-
Horiz. %	366.36%	175.00%	84.89%	76.93%	115.11%	67.16%	100.00%	-
EY	3.10	6.49	13.39	14.78	9.87	16.91	11.37	-20.22%
YoY %	-52.23%	-51.53%	-9.40%	49.75%	-41.63%	48.72%	-	-
Horiz. %	27.26%	57.08%	117.77%	129.99%	86.81%	148.72%	100.00%	-
DY	4.33	5.80	8.70	6.45	7.64	10.60	12.69	-17.05%
YoY %	-25.34%	-33.33%	34.88%	-15.58%	-27.92%	-16.47%	-	-
Horiz. %	34.12%	45.71%	68.56%	50.83%	60.20%	83.53%	100.00%	-
P/NAPS	0.64	1.08	0.73	0.68	0.84	1.10	0.79	-3.59%
YoY %	-40.74%	47.95%	7.35%	-19.05%	-23.64%	39.24%	-	-
Horiz. %	81.01%	136.71%	92.41%	86.08%	106.33%	139.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos