[FPI] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

09-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 27.75%

YoY- 107.15%

Quarter Report

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
TTM Result
Revenue	381,865	411,436	581,500	737,579	619,965	612,839	470,447	-3.56%
YoY %	-7.19%	-29.25%	-21.16%	18.97%	1.16%	30.27%	-	-
Horiz. %	81.17%	87.46%	123.61%	156.78%	131.78%	130.27%	100.00%	-
PBT	12,649	14,688	25,062	40,833	17,940	50,319	39,863	-18.09%
YoY %	-13.88%	-41.39%	-38.62%	127.61%	-64.35%	26.23%	-	-
Horiz. %	31.73%	36.85%	62.87%	102.43%	45.00%	126.23%	100.00%	-
Tax	-1,921	-1,916	-2,980	-8,579	-4,280	-7,221	-6,144	-18.30%
YoY %	-0.26%	35.70%	65.26%	-100.44%	40.73%	-17.53%	-	-
Horiz. %	31.27%	31.18%	48.50%	139.63%	69.66%	117.53%	100.00%	-
NP	10,728	12,772	22,082	32,254	13,660	43,098	33,719	-18.05%
YoY %	-16.00%	-42.16%	-31.54%	136.12%	-68.30%	27.82%	-	-
Horiz. %	31.82%	37.88%	65.49%	95.66%	40.51%	127.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,884	12,012	20,367	28,875	13,939	36,555	28,982	-17.06%
YoY %	-17.72%	-41.02%	-29.46%	107.15%	-61.87%	26.13%	-	-
Horiz. %	34.10%	41.45%	70.27%	99.63%	48.10%	126.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.19%	13.04%	11.89%	21.01%	23.86%	14.35%	15.41%	-
YoY %	16.49%	9.67%	-43.41%	-11.94%	66.27%	-6.88%	-	-
Horiz. %	98.57%	84.62%	77.16%	136.34%	154.83%	93.12%	100.00%	-
Total Cost	371,137	398,664	559,418	705,325	606,305	569,741	436,728	-2.79%
YoY %	-6.90%	-28.74%	-20.69%	16.33%	6.42%	30.46%	-	-
Horiz. %	84.98%	91.28%	128.09%	161.50%	138.83%	130.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,252	244,020	244,445	232,688	219,735	210,727	201,460	4.34%
YoY %	5.42%	-0.17%	5.05%	5.89%	4.27%	4.60%	-	-
Horiz. %	127.69%	121.13%	121.34%	115.50%	109.07%	104.60%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Dividend
Div	6,734	14,902	15,066	9,838	14,532	16,712	19,547	-16.91%
YoY %	-54.81%	-1.09%	53.14%	-32.30%	-13.04%	-14.50%	-	-
Horiz. %	34.45%	76.24%	77.08%	50.33%	74.34%	85.50%	100.00%	-
Div Payout %	68.14%	124.06%	73.97%	34.07%	104.26%	45.72%	67.45%	-
YoY %	-45.07%	67.72%	117.11%	-67.32%	128.04%	-32.22%	-	-
Horiz. %	101.02%	183.93%	109.67%	50.51%	154.57%	67.78%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Equity
Net Worth	257,252	244,020	244,445	232,688	219,735	210,727	201,460	4.34%
YoY %	5.42%	-0.17%	5.05%	5.89%	4.27%	4.60%	-	-
Horiz. %	127.69%	121.13%	121.34%	115.50%	109.07%	104.60%	100.00%	-
NOSH	247,358	248,999	246,914	244,934	249,700	239,463	231,564	1.15%
YoY %	-0.66%	0.84%	0.81%	-1.91%	4.27%	3.41%	-	-
Horiz. %	106.82%	107.53%	106.63%	105.77%	107.83%	103.41%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Ratio Analysis
NP Margin	2.81%	3.10%	3.80%	4.37%	2.20%	7.03%	7.17%	-
YoY %	-9.35%	-18.42%	-13.04%	98.64%	-68.71%	-1.95%	-	-
Horiz. %	39.19%	43.24%	53.00%	60.95%	30.68%	98.05%	100.00%	-
ROE	3.84%	4.92%	8.33%	12.41%	6.34%	17.35%	14.39%	-
YoY %	-21.95%	-40.94%	-32.88%	95.74%	-63.46%	20.57%	-	-
Horiz. %	26.69%	34.19%	57.89%	86.24%	44.06%	120.57%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Per Share
RPS	154.38	165.24	235.51	301.13	248.28	255.92	203.16	-4.66%
YoY %	-6.57%	-29.84%	-21.79%	21.29%	-2.99%	25.97%	-	-
Horiz. %	75.99%	81.33%	115.92%	148.22%	122.21%	125.97%	100.00%	-
EPS	4.00	4.82	8.25	11.79	5.58	15.27	12.52	-17.99%
YoY %	-17.01%	-41.58%	-30.03%	111.29%	-63.46%	21.96%	-	-
Horiz. %	31.95%	38.50%	65.89%	94.17%	44.57%	121.96%	100.00%	-
DPS	2.72	5.98	6.00	4.00	5.82	6.98	8.50	-17.97%
YoY %	-54.52%	-0.33%	50.00%	-31.27%	-16.62%	-17.88%	-	-
Horiz. %	32.00%	70.35%	70.59%	47.06%	68.47%	82.12%	100.00%	-
NAPS	1.04	0.98	0.99	0.95	0.88	0.88	0.87	3.15%
YoY %	6.12%	-1.01%	4.21%	7.95%	0.00%	1.15%	-	-
Horiz. %	119.54%	112.64%	113.79%	109.20%	101.15%	101.15%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 244,934
RPS	147.95	159.41	225.30	285.77	240.20	237.44	182.27	-3.56%
YoY %	-7.19%	-29.25%	-21.16%	18.97%	1.16%	30.27%	-	-
Horiz. %	81.17%	87.46%	123.61%	156.78%	131.78%	130.27%	100.00%	-
EPS	3.83	4.65	7.89	11.19	5.40	14.16	11.23	-17.06%
YoY %	-17.63%	-41.06%	-29.49%	107.22%	-61.86%	26.09%	-	-
Horiz. %	34.11%	41.41%	70.26%	99.64%	48.09%	126.09%	100.00%	-
DPS	2.61	5.77	5.84	3.81	5.63	6.48	7.57	-16.90%
YoY %	-54.77%	-1.20%	53.28%	-32.33%	-13.12%	-14.40%	-	-
Horiz. %	34.48%	76.22%	77.15%	50.33%	74.37%	85.60%	100.00%	-
NAPS	0.9967	0.9454	0.9471	0.9015	0.8513	0.8164	0.7805	4.34%
YoY %	5.43%	-0.18%	5.06%	5.90%	4.27%	4.60%	-	-
Horiz. %	127.70%	121.13%	121.35%	115.50%	109.07%	104.60%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	31/12/09	-
Price	0.675	0.98	0.665	0.65	0.67	0.88	0.69	-
P/RPS	0.44	0.59	0.28	0.22	0.27	0.34	0.34	4.58%
YoY %	-25.42%	110.71%	27.27%	-18.52%	-20.59%	0.00%	-	-
Horiz. %	129.41%	173.53%	82.35%	64.71%	79.41%	100.00%	100.00%	-
P/EPS	16.89	20.31	8.06	5.51	12.00	5.76	5.51	21.50%
YoY %	-16.84%	151.99%	46.28%	-54.08%	108.33%	4.54%	-	-
Horiz. %	306.53%	368.60%	146.28%	100.00%	217.79%	104.54%	100.00%	-
EY	5.92	4.92	12.40	18.14	8.33	17.35	18.14	-17.69%
YoY %	20.33%	-60.32%	-31.64%	117.77%	-51.99%	-4.36%	-	-
Horiz. %	32.64%	27.12%	68.36%	100.00%	45.92%	95.64%	100.00%	-
DY	4.03	6.11	9.02	6.15	8.69	7.93	12.32	-17.66%
YoY %	-34.04%	-32.26%	46.67%	-29.23%	9.58%	-35.63%	-	-
Horiz. %	32.71%	49.59%	73.21%	49.92%	70.54%	64.37%	100.00%	-
P/NAPS	0.65	1.00	0.67	0.68	0.76	1.00	0.79	-3.33%
YoY %	-35.00%	49.25%	-1.47%	-10.53%	-24.00%	26.58%	-	-
Horiz. %	82.28%	126.58%	84.81%	86.08%	96.20%	126.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	06/11/15	10/11/14	15/11/13	09/11/12	16/11/11	18/11/10	05/02/10	-
Price	0.745	0.86	0.76	0.73	0.71	0.94	0.72	-
P/RPS	0.48	0.52	0.32	0.24	0.29	0.37	0.35	5.64%
YoY %	-7.69%	62.50%	33.33%	-17.24%	-21.62%	5.71%	-	-
Horiz. %	137.14%	148.57%	91.43%	68.57%	82.86%	105.71%	100.00%	-
P/EPS	18.64	17.83	9.21	6.19	12.72	6.16	5.75	22.69%
YoY %	4.54%	93.59%	48.79%	-51.34%	106.49%	7.13%	-	-
Horiz. %	324.17%	310.09%	160.17%	107.65%	221.22%	107.13%	100.00%	-
EY	5.36	5.61	10.85	16.15	7.86	16.24	17.38	-18.49%
YoY %	-4.46%	-48.29%	-32.82%	105.47%	-51.60%	-6.56%	-	-
Horiz. %	30.84%	32.28%	62.43%	92.92%	45.22%	93.44%	100.00%	-
DY	3.65	6.96	7.89	5.48	8.20	7.42	11.81	-18.46%
YoY %	-47.56%	-11.79%	43.98%	-33.17%	10.51%	-37.17%	-	-
Horiz. %	30.91%	58.93%	66.81%	46.40%	69.43%	62.83%	100.00%	-
P/NAPS	0.72	0.88	0.77	0.77	0.81	1.07	0.83	-2.44%
YoY %	-18.18%	14.29%	0.00%	-4.94%	-24.30%	28.92%	-	-
Horiz. %	86.75%	106.02%	92.77%	92.77%	97.59%	128.92%	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