[FPI] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 65.54%
YoY- 92.52%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 737,579 619,965 612,839 470,447 579,375 533,375 576,416 4.37%
PBT 40,833 17,940 50,319 39,863 21,945 8,894 1,781 72.36%
Tax -8,579 -4,280 -7,221 -6,144 -1,614 -493 1,038 -
NP 32,254 13,660 43,098 33,719 20,331 8,401 2,819 52.74%
-
NP to SH 28,875 13,939 36,555 28,982 15,054 6,302 2,362 54.51%
-
Tax Rate 21.01% 23.86% 14.35% 15.41% 7.35% 5.54% -58.28% -
Total Cost 705,325 606,305 569,741 436,728 559,044 524,974 573,597 3.65%
-
Net Worth 232,688 219,735 210,727 201,460 153,999 184,007 179,458 4.61%
Dividend
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 9,838 14,532 16,712 19,547 5,764 4,925 6,163 8.46%
Div Payout % 34.07% 104.26% 45.72% 67.45% 38.29% 78.16% 260.93% -
Equity
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 232,688 219,735 210,727 201,460 153,999 184,007 179,458 4.61%
NOSH 244,934 249,700 239,463 231,564 183,333 82,146 81,944 20.96%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.37% 2.20% 7.03% 7.17% 3.51% 1.58% 0.49% -
ROE 12.41% 6.34% 17.35% 14.39% 9.78% 3.42% 1.32% -
Per Share
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 301.13 248.28 255.92 203.16 316.02 649.30 703.42 -13.71%
EPS 11.79 5.58 15.27 12.52 8.21 7.67 2.88 27.75%
DPS 4.00 5.82 6.98 8.50 3.14 6.00 7.50 -10.35%
NAPS 0.95 0.88 0.88 0.87 0.84 2.24 2.19 -13.51%
Adjusted Per Share Value based on latest NOSH - 231,564
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 285.75 240.18 237.42 182.26 224.46 206.64 223.31 4.37%
EPS 11.19 5.40 14.16 11.23 5.83 2.44 0.92 54.37%
DPS 3.81 5.63 6.47 7.57 2.23 1.91 2.39 8.44%
NAPS 0.9015 0.8513 0.8164 0.7805 0.5966 0.7129 0.6952 4.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.67 0.88 0.69 0.55 0.31 0.98 -
P/RPS 0.22 0.27 0.34 0.34 0.17 0.05 0.14 8.17%
P/EPS 5.51 12.00 5.76 5.51 6.70 4.04 34.00 -27.11%
EY 18.14 8.33 17.35 18.14 14.93 24.75 2.94 37.20%
DY 6.15 8.69 7.93 12.32 5.72 19.35 7.65 -3.72%
P/NAPS 0.68 0.76 1.00 0.79 0.65 0.14 0.45 7.43%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 09/11/12 16/11/11 18/11/10 05/02/10 17/02/09 20/02/08 09/02/07 -
Price 0.73 0.71 0.94 0.72 0.50 0.80 1.03 -
P/RPS 0.24 0.29 0.37 0.35 0.16 0.12 0.15 8.51%
P/EPS 6.19 12.72 6.16 5.75 6.09 10.43 35.73 -26.26%
EY 16.15 7.86 16.24 17.38 16.42 9.59 2.80 35.60%
DY 5.48 8.20 7.42 11.81 6.29 7.50 7.28 -4.81%
P/NAPS 0.77 0.81 1.07 0.83 0.60 0.36 0.47 8.95%

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