[FPI] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.15%
YoY- 118.34%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Revenue 388,919 464,511 545,843 734,474 618,351 627,703 544,130 -4.84%
PBT 24,268 8,460 25,290 36,559 17,063 42,808 19,115 3.59%
Tax -2,189 -765 -1,426 -7,176 -4,727 -6,809 -916 13.76%
NP 22,079 7,695 23,864 29,383 12,336 35,999 18,199 2.90%
-
NP to SH 19,365 7,589 21,830 27,100 12,412 30,674 13,126 5.92%
-
Tax Rate 9.02% 9.04% 5.64% 19.63% 27.70% 15.91% 4.79% -
Total Cost 366,840 456,816 521,979 705,091 606,015 591,704 525,931 -5.19%
-
Net Worth 267,146 244,884 250,858 243,567 221,368 217,987 190,899 5.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Div 17,315 6,734 14,902 15,066 9,838 31,244 12,649 4.75%
Div Payout % 89.41% 88.75% 68.27% 55.59% 79.27% 101.86% 96.37% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Net Worth 267,146 244,884 250,858 243,567 221,368 217,987 190,899 5.09%
NOSH 247,358 247,358 248,374 251,100 245,965 242,208 229,999 1.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
NP Margin 5.68% 1.66% 4.37% 4.00% 1.99% 5.74% 3.34% -
ROE 7.25% 3.10% 8.70% 11.13% 5.61% 14.07% 6.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
RPS 157.23 187.79 219.77 292.50 251.40 259.16 236.58 -5.86%
EPS 7.83 3.07 8.79 10.79 5.05 12.66 5.71 4.78%
DPS 7.00 2.72 6.00 6.00 4.00 13.00 5.50 3.63%
NAPS 1.08 0.99 1.01 0.97 0.90 0.90 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 251,100
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
RPS 150.68 179.97 211.48 284.56 239.57 243.20 210.82 -4.84%
EPS 7.50 2.94 8.46 10.50 4.81 11.88 5.09 5.90%
DPS 6.71 2.61 5.77 5.84 3.81 12.11 4.90 4.76%
NAPS 1.035 0.9488 0.9719 0.9437 0.8577 0.8446 0.7396 5.09%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/03/09 -
Price 0.89 0.76 0.755 0.71 0.72 0.88 0.50 -
P/RPS 0.57 0.40 0.34 0.24 0.29 0.34 0.21 15.92%
P/EPS 11.37 24.77 8.59 6.58 14.27 6.95 8.76 3.93%
EY 8.80 4.04 11.64 15.20 7.01 14.39 11.41 -3.77%
DY 7.87 3.58 7.95 8.45 5.56 14.77 11.00 -4.83%
P/NAPS 0.82 0.77 0.75 0.73 0.80 0.98 0.60 4.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Date 26/02/16 09/02/15 21/02/14 22/02/13 24/02/12 03/03/11 20/05/09 -
Price 0.91 0.84 0.915 0.79 0.74 0.92 0.56 -
P/RPS 0.58 0.45 0.42 0.27 0.29 0.35 0.24 13.95%
P/EPS 11.62 27.38 10.41 7.32 14.66 7.26 9.81 2.53%
EY 8.60 3.65 9.61 13.66 6.82 13.77 10.19 -2.47%
DY 7.69 3.24 6.56 7.59 5.41 14.13 9.82 -3.55%
P/NAPS 0.84 0.85 0.91 0.81 0.82 1.02 0.67 3.40%

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