[FPI] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 64.97%
YoY- 166.81%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 612,839 470,447 579,375 533,375 576,416 430,669 331,133 11.29%
PBT 50,319 39,863 21,945 8,894 1,781 4,611 11,727 28.82%
Tax -7,221 -6,144 -1,614 -493 1,038 -1,743 -869 44.51%
NP 43,098 33,719 20,331 8,401 2,819 2,868 10,858 27.08%
-
NP to SH 36,555 28,982 15,054 6,302 2,362 2,267 10,858 23.50%
-
Tax Rate 14.35% 15.41% 7.35% 5.54% -58.28% 37.80% 7.41% -
Total Cost 569,741 436,728 559,044 524,974 573,597 427,801 320,275 10.53%
-
Net Worth 210,727 201,460 153,999 184,007 179,458 194,033 179,225 2.85%
Dividend
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 16,712 19,547 5,764 4,925 6,163 4,104 8,180 13.22%
Div Payout % 45.72% 67.45% 38.29% 78.16% 260.93% 181.04% 75.34% -
Equity
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 210,727 201,460 153,999 184,007 179,458 194,033 179,225 2.85%
NOSH 239,463 231,564 183,333 82,146 81,944 82,217 82,592 20.33%
Ratio Analysis
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.03% 7.17% 3.51% 1.58% 0.49% 0.67% 3.28% -
ROE 17.35% 14.39% 9.78% 3.42% 1.32% 1.17% 6.06% -
Per Share
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 255.92 203.16 316.02 649.30 703.42 523.82 400.92 -7.50%
EPS 15.27 12.52 8.21 7.67 2.88 2.76 13.15 2.63%
DPS 6.98 8.50 3.14 6.00 7.50 4.99 10.00 -6.06%
NAPS 0.88 0.87 0.84 2.24 2.19 2.36 2.17 -14.52%
Adjusted Per Share Value based on latest NOSH - 82,146
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 237.44 182.27 224.47 206.65 223.33 166.86 128.29 11.29%
EPS 14.16 11.23 5.83 2.44 0.92 0.88 4.21 23.48%
DPS 6.48 7.57 2.23 1.91 2.39 1.59 3.17 13.23%
NAPS 0.8164 0.7805 0.5967 0.7129 0.6953 0.7518 0.6944 2.85%
Price Multiplier on Financial Quarter End Date
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.69 0.55 0.31 0.98 1.02 1.38 -
P/RPS 0.34 0.34 0.17 0.05 0.14 0.19 0.34 0.00%
P/EPS 5.76 5.51 6.70 4.04 34.00 36.99 10.50 -9.91%
EY 17.35 18.14 14.93 24.75 2.94 2.70 9.53 10.98%
DY 7.93 12.32 5.72 19.35 7.65 4.89 7.25 1.57%
P/NAPS 1.00 0.79 0.65 0.14 0.45 0.43 0.64 8.06%
Price Multiplier on Announcement Date
30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/11/10 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 -
Price 0.94 0.72 0.50 0.80 1.03 1.05 1.36 -
P/RPS 0.37 0.35 0.16 0.12 0.15 0.20 0.34 1.48%
P/EPS 6.16 5.75 6.09 10.43 35.73 38.08 10.34 -8.61%
EY 16.24 17.38 16.42 9.59 2.80 2.63 9.67 9.43%
DY 7.42 11.81 6.29 7.50 7.28 4.75 7.35 0.16%
P/NAPS 1.07 0.83 0.60 0.36 0.47 0.44 0.63 9.64%

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