[FPI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 7.18%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 343,822 388,919 464,511 545,843 734,474 618,351 627,703 -9.53%
PBT 16,094 24,268 8,460 25,290 36,559 17,063 42,808 -15.03%
Tax -324 -2,189 -765 -1,426 -7,176 -4,727 -6,809 -39.77%
NP 15,770 22,079 7,695 23,864 29,383 12,336 35,999 -12.84%
-
NP to SH 13,543 19,365 7,589 21,830 27,100 12,412 30,674 -12.72%
-
Tax Rate 2.01% 9.02% 9.04% 5.64% 19.63% 27.70% 15.91% -
Total Cost 328,052 366,840 456,816 521,979 705,091 606,015 591,704 -9.35%
-
Net Worth 252,305 267,146 244,884 250,858 243,567 221,368 217,987 2.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,841 17,315 6,734 14,902 15,066 9,838 31,244 -11.65%
Div Payout % 109.59% 89.41% 88.75% 68.27% 55.59% 79.27% 101.86% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 252,305 267,146 244,884 250,858 243,567 221,368 217,987 2.46%
NOSH 247,358 247,358 247,358 248,374 251,100 245,965 242,208 0.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.59% 5.68% 1.66% 4.37% 4.00% 1.99% 5.74% -
ROE 5.37% 7.25% 3.10% 8.70% 11.13% 5.61% 14.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 139.00 157.23 187.79 219.77 292.50 251.40 259.16 -9.85%
EPS 5.48 7.83 3.07 8.79 10.79 5.05 12.66 -13.01%
DPS 6.00 7.00 2.72 6.00 6.00 4.00 13.00 -12.08%
NAPS 1.02 1.08 0.99 1.01 0.97 0.90 0.90 2.10%
Adjusted Per Share Value based on latest NOSH - 248,374
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 133.20 150.67 179.96 211.47 284.55 239.56 243.18 -9.53%
EPS 5.25 7.50 2.94 8.46 10.50 4.81 11.88 -12.71%
DPS 5.75 6.71 2.61 5.77 5.84 3.81 12.10 -11.65%
NAPS 0.9775 1.035 0.9487 0.9719 0.9436 0.8576 0.8445 2.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.865 0.89 0.76 0.755 0.71 0.72 0.88 -
P/RPS 0.62 0.57 0.40 0.34 0.24 0.29 0.34 10.52%
P/EPS 15.80 11.37 24.77 8.59 6.58 14.27 6.95 14.65%
EY 6.33 8.80 4.04 11.64 15.20 7.01 14.39 -12.78%
DY 6.94 7.87 3.58 7.95 8.45 5.56 14.77 -11.81%
P/NAPS 0.85 0.82 0.77 0.75 0.73 0.80 0.98 -2.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 09/02/15 21/02/14 22/02/13 24/02/12 03/03/11 -
Price 1.01 0.91 0.84 0.915 0.79 0.74 0.92 -
P/RPS 0.73 0.58 0.45 0.42 0.27 0.29 0.35 13.02%
P/EPS 18.45 11.62 27.38 10.41 7.32 14.66 7.26 16.80%
EY 5.42 8.60 3.65 9.61 13.66 6.82 13.77 -14.38%
DY 5.94 7.69 3.24 6.56 7.59 5.41 14.13 -13.43%
P/NAPS 0.99 0.84 0.85 0.91 0.81 0.82 1.02 -0.49%

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