[FPI] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 614.06%
YoY- -79.12%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 579,375 533,375 576,416 430,669 331,133 290,725 298,305 11.68%
PBT 21,945 8,894 1,781 4,611 11,727 3,807 1,861 50.81%
Tax -1,614 -493 1,038 -1,743 -869 442 -3,294 -11.20%
NP 20,331 8,401 2,819 2,868 10,858 4,249 -1,433 -
-
NP to SH 15,054 6,302 2,362 2,267 10,858 4,249 -1,433 -
-
Tax Rate 7.35% 5.54% -58.28% 37.80% 7.41% -11.61% 177.00% -
Total Cost 559,044 524,974 573,597 427,801 320,275 286,476 299,738 10.93%
-
Net Worth 153,999 184,007 179,458 194,033 179,225 176,778 175,162 -2.12%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,764 4,925 6,163 4,104 8,180 4,078 4,098 5.84%
Div Payout % 38.29% 78.16% 260.93% 181.04% 75.34% 96.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 153,999 184,007 179,458 194,033 179,225 176,778 175,162 -2.12%
NOSH 183,333 82,146 81,944 82,217 82,592 81,842 81,851 14.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.51% 1.58% 0.49% 0.67% 3.28% 1.46% -0.48% -
ROE 9.78% 3.42% 1.32% 1.17% 6.06% 2.40% -0.82% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 316.02 649.30 703.42 523.82 400.92 355.23 364.45 -2.34%
EPS 8.21 7.67 2.88 2.76 13.15 5.19 -1.75 -
DPS 3.14 6.00 7.50 4.99 10.00 4.98 5.00 -7.45%
NAPS 0.84 2.24 2.19 2.36 2.17 2.16 2.14 -14.41%
Adjusted Per Share Value based on latest NOSH - 82,217
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 224.46 206.64 223.31 166.85 128.29 112.63 115.57 11.68%
EPS 5.83 2.44 0.92 0.88 4.21 1.65 -0.56 -
DPS 2.23 1.91 2.39 1.59 3.17 1.58 1.59 5.79%
NAPS 0.5966 0.7129 0.6952 0.7517 0.6943 0.6849 0.6786 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.55 0.31 0.98 1.02 1.38 1.25 1.66 -
P/RPS 0.17 0.05 0.14 0.19 0.34 0.35 0.46 -15.27%
P/EPS 6.70 4.04 34.00 36.99 10.50 24.08 -94.82 -
EY 14.93 24.75 2.94 2.70 9.53 4.15 -1.05 -
DY 5.72 19.35 7.65 4.89 7.25 3.99 3.01 11.28%
P/NAPS 0.65 0.14 0.45 0.43 0.64 0.58 0.78 -2.99%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 26/02/04 27/02/03 -
Price 0.50 0.80 1.03 1.05 1.36 1.25 1.38 -
P/RPS 0.16 0.12 0.15 0.20 0.34 0.35 0.38 -13.41%
P/EPS 6.09 10.43 35.73 38.08 10.34 24.08 -78.82 -
EY 16.42 9.59 2.80 2.63 9.67 4.15 -1.27 -
DY 6.29 7.50 7.28 4.75 7.35 3.99 3.62 9.63%
P/NAPS 0.60 0.36 0.47 0.44 0.63 0.58 0.64 -1.06%

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