[FPI] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 414.14%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 555,448 453,072 600,693 530,199 562,823 380,605 343,207 8.73%
PBT 51,908 24,696 26,045 4,583 3,698 1,037 16,276 22.34%
Tax -7,593 -3,679 -2,538 517 -154 -498 -1,950 26.66%
NP 44,315 21,017 23,507 5,100 3,544 539 14,326 21.69%
-
NP to SH 37,658 17,508 18,202 3,820 3,515 -441 14,326 18.30%
-
Tax Rate 14.63% 14.90% 9.74% -11.28% 4.16% 48.02% 11.98% -
Total Cost 511,133 432,055 577,186 525,099 559,279 380,066 328,881 7.96%
-
Net Worth 203,318 195,428 197,109 183,091 185,377 180,563 186,822 1.48%
Dividend
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 23,609 19,547 8,228 2,461 6,163 4,104 8,180 20.23%
Div Payout % 62.70% 111.65% 45.21% 64.44% 175.34% 0.00% 57.10% -
Equity
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 203,318 195,428 197,109 183,091 185,377 180,563 186,822 1.48%
NOSH 242,045 229,915 82,129 82,103 82,025 82,074 81,939 20.72%
Ratio Analysis
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.98% 4.64% 3.91% 0.96% 0.63% 0.14% 4.17% -
ROE 18.52% 8.96% 9.23% 2.09% 1.90% -0.24% 7.67% -
Per Share
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 229.48 197.06 731.40 645.77 686.15 463.73 418.85 -9.93%
EPS 15.56 7.61 22.16 4.65 4.29 -0.54 17.48 -2.00%
DPS 9.75 8.50 10.00 3.00 7.50 5.00 10.00 -0.43%
NAPS 0.84 0.85 2.40 2.23 2.26 2.20 2.28 -15.93%
Adjusted Per Share Value based on latest NOSH - 82,103
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 215.19 175.53 232.72 205.41 218.05 147.45 132.96 8.73%
EPS 14.59 6.78 7.05 1.48 1.36 -0.17 5.55 18.30%
DPS 9.15 7.57 3.19 0.95 2.39 1.59 3.17 20.24%
NAPS 0.7877 0.7571 0.7636 0.7093 0.7182 0.6995 0.7238 1.48%
Price Multiplier on Financial Quarter End Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.97 0.65 0.52 0.90 1.17 1.05 1.51 -
P/RPS 0.42 0.33 0.07 0.14 0.17 0.23 0.36 2.71%
P/EPS 6.23 8.54 2.35 19.34 27.30 -195.41 8.64 -5.52%
EY 16.04 11.72 42.62 5.17 3.66 -0.51 11.58 5.82%
DY 10.06 13.08 19.23 3.33 6.41 4.76 6.62 7.54%
P/NAPS 1.15 0.76 0.22 0.40 0.52 0.48 0.66 10.13%
Price Multiplier on Announcement Date
30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 25/11/05 26/11/04 -
Price 0.92 0.67 1.18 0.93 1.00 0.90 1.33 -
P/RPS 0.40 0.34 0.16 0.14 0.15 0.19 0.32 3.95%
P/EPS 5.91 8.80 5.32 19.99 23.34 -167.50 7.61 -4.30%
EY 16.91 11.37 18.78 5.00 4.29 -0.60 13.15 4.47%
DY 10.60 12.69 8.47 3.23 7.50 5.56 7.52 6.15%
P/NAPS 1.10 0.79 0.49 0.42 0.44 0.41 0.58 11.77%

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