[FPI] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -32.8%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 470,447 579,375 533,375 576,416 430,669 331,133 290,725 8.34%
PBT 39,863 21,945 8,894 1,781 4,611 11,727 3,807 47.85%
Tax -6,144 -1,614 -493 1,038 -1,743 -869 442 -
NP 33,719 20,331 8,401 2,819 2,868 10,858 4,249 41.18%
-
NP to SH 28,982 15,054 6,302 2,362 2,267 10,858 4,249 37.67%
-
Tax Rate 15.41% 7.35% 5.54% -58.28% 37.80% 7.41% -11.61% -
Total Cost 436,728 559,044 524,974 573,597 427,801 320,275 286,476 7.27%
-
Net Worth 201,460 153,999 184,007 179,458 194,033 179,225 176,778 2.20%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 19,547 5,764 4,925 6,163 4,104 8,180 4,078 29.81%
Div Payout % 67.45% 38.29% 78.16% 260.93% 181.04% 75.34% 96.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 201,460 153,999 184,007 179,458 194,033 179,225 176,778 2.20%
NOSH 231,564 183,333 82,146 81,944 82,217 82,592 81,842 18.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.17% 3.51% 1.58% 0.49% 0.67% 3.28% 1.46% -
ROE 14.39% 9.78% 3.42% 1.32% 1.17% 6.06% 2.40% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 203.16 316.02 649.30 703.42 523.82 400.92 355.23 -8.88%
EPS 12.52 8.21 7.67 2.88 2.76 13.15 5.19 15.79%
DPS 8.50 3.14 6.00 7.50 4.99 10.00 4.98 9.31%
NAPS 0.87 0.84 2.24 2.19 2.36 2.17 2.16 -14.05%
Adjusted Per Share Value based on latest NOSH - 81,944
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 182.26 224.46 206.64 223.31 166.85 128.29 112.63 8.34%
EPS 11.23 5.83 2.44 0.92 0.88 4.21 1.65 37.62%
DPS 7.57 2.23 1.91 2.39 1.59 3.17 1.58 29.80%
NAPS 0.7805 0.5966 0.7129 0.6952 0.7517 0.6943 0.6849 2.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.69 0.55 0.31 0.98 1.02 1.38 1.25 -
P/RPS 0.34 0.17 0.05 0.14 0.19 0.34 0.35 -0.48%
P/EPS 5.51 6.70 4.04 34.00 36.99 10.50 24.08 -21.77%
EY 18.14 14.93 24.75 2.94 2.70 9.53 4.15 27.84%
DY 12.32 5.72 19.35 7.65 4.89 7.25 3.99 20.65%
P/NAPS 0.79 0.65 0.14 0.45 0.43 0.64 0.58 5.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 26/02/04 -
Price 0.72 0.50 0.80 1.03 1.05 1.36 1.25 -
P/RPS 0.35 0.16 0.12 0.15 0.20 0.34 0.35 0.00%
P/EPS 5.75 6.09 10.43 35.73 38.08 10.34 24.08 -21.21%
EY 17.38 16.42 9.59 2.80 2.63 9.67 4.15 26.93%
DY 11.81 6.29 7.50 7.28 4.75 7.35 3.99 19.80%
P/NAPS 0.83 0.60 0.36 0.47 0.44 0.63 0.58 6.14%

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