[FPI] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.93%
YoY- 108.79%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 581,500 737,579 619,965 612,839 470,447 579,375 533,375 1.51%
PBT 25,062 40,833 17,940 50,319 39,863 21,945 8,894 19.72%
Tax -2,980 -8,579 -4,280 -7,221 -6,144 -1,614 -493 36.71%
NP 22,082 32,254 13,660 43,098 33,719 20,331 8,401 18.29%
-
NP to SH 20,367 28,875 13,939 36,555 28,982 15,054 6,302 22.61%
-
Tax Rate 11.89% 21.01% 23.86% 14.35% 15.41% 7.35% 5.54% -
Total Cost 559,418 705,325 606,305 569,741 436,728 559,044 524,974 1.11%
-
Net Worth 244,445 232,688 219,735 210,727 201,460 153,999 184,007 5.06%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Div 15,066 9,838 14,532 16,712 19,547 5,764 4,925 21.45%
Div Payout % 73.97% 34.07% 104.26% 45.72% 67.45% 38.29% 78.16% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 244,445 232,688 219,735 210,727 201,460 153,999 184,007 5.06%
NOSH 246,914 244,934 249,700 239,463 231,564 183,333 82,146 21.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.80% 4.37% 2.20% 7.03% 7.17% 3.51% 1.58% -
ROE 8.33% 12.41% 6.34% 17.35% 14.39% 9.78% 3.42% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 235.51 301.13 248.28 255.92 203.16 316.02 649.30 -16.16%
EPS 8.25 11.79 5.58 15.27 12.52 8.21 7.67 1.27%
DPS 6.00 4.00 5.82 6.98 8.50 3.14 6.00 0.00%
NAPS 0.99 0.95 0.88 0.88 0.87 0.84 2.24 -13.23%
Adjusted Per Share Value based on latest NOSH - 239,463
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 225.30 285.77 240.20 237.44 182.27 224.47 206.65 1.51%
EPS 7.89 11.19 5.40 14.16 11.23 5.83 2.44 22.62%
DPS 5.84 3.81 5.63 6.48 7.57 2.23 1.91 21.44%
NAPS 0.9471 0.9015 0.8513 0.8164 0.7805 0.5967 0.7129 5.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 -
Price 0.665 0.65 0.67 0.88 0.69 0.55 0.31 -
P/RPS 0.28 0.22 0.27 0.34 0.34 0.17 0.05 34.90%
P/EPS 8.06 5.51 12.00 5.76 5.51 6.70 4.04 12.75%
EY 12.40 18.14 8.33 17.35 18.14 14.93 24.75 -11.31%
DY 9.02 6.15 8.69 7.93 12.32 5.72 19.35 -12.42%
P/NAPS 0.67 0.68 0.76 1.00 0.79 0.65 0.14 31.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Date 15/11/13 09/11/12 16/11/11 18/11/10 05/02/10 17/02/09 20/02/08 -
Price 0.76 0.73 0.71 0.94 0.72 0.50 0.80 -
P/RPS 0.32 0.24 0.29 0.37 0.35 0.16 0.12 18.58%
P/EPS 9.21 6.19 12.72 6.16 5.75 6.09 10.43 -2.13%
EY 10.85 16.15 7.86 16.24 17.38 16.42 9.59 2.16%
DY 7.89 5.48 8.20 7.42 11.81 6.29 7.50 0.88%
P/NAPS 0.77 0.77 0.81 1.07 0.83 0.60 0.36 14.12%

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