[FPI] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -12.81%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 734,474 618,351 627,703 544,130 544,566 571,654 457,498 7.25%
PBT 36,559 17,063 42,808 19,115 14,429 519 6,065 30.44%
Tax -7,176 -4,727 -6,809 -916 -1,061 32 -908 35.77%
NP 29,383 12,336 35,999 18,199 13,368 551 5,157 29.36%
-
NP to SH 27,100 12,412 30,674 13,126 10,935 20 4,923 28.70%
-
Tax Rate 19.63% 27.70% 15.91% 4.79% 7.35% -6.17% 14.97% -
Total Cost 705,091 606,015 591,704 525,931 531,198 571,103 452,341 6.78%
-
Net Worth 243,567 221,368 217,987 190,899 180,339 174,769 177,498 4.79%
Dividend
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 15,066 9,838 31,244 12,649 8,228 2,461 6,163 14.13%
Div Payout % 55.59% 79.27% 101.86% 96.37% 75.25% 12,307.69% 125.19% -
Equity
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 243,567 221,368 217,987 190,899 180,339 174,769 177,498 4.79%
NOSH 251,100 245,965 242,208 229,999 82,346 82,051 82,175 17.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.00% 1.99% 5.74% 3.34% 2.45% 0.10% 1.13% -
ROE 11.13% 5.61% 14.07% 6.88% 6.06% 0.01% 2.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 292.50 251.40 259.16 236.58 661.31 696.70 556.74 -9.08%
EPS 10.79 5.05 12.66 5.71 13.28 0.02 5.99 9.09%
DPS 6.00 4.00 13.00 5.50 10.00 3.00 7.50 -3.24%
NAPS 0.97 0.90 0.90 0.83 2.19 2.13 2.16 -11.17%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 284.55 239.56 243.18 210.80 210.97 221.47 177.24 7.25%
EPS 10.50 4.81 11.88 5.09 4.24 0.01 1.91 28.67%
DPS 5.84 3.81 12.10 4.90 3.19 0.95 2.39 14.13%
NAPS 0.9436 0.8576 0.8445 0.7396 0.6987 0.6771 0.6877 4.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.71 0.72 0.88 0.50 0.96 0.98 1.00 -
P/RPS 0.24 0.29 0.34 0.21 0.15 0.14 0.18 4.34%
P/EPS 6.58 14.27 6.95 8.76 7.23 4,020.51 16.69 -12.86%
EY 15.20 7.01 14.39 11.41 13.83 0.02 5.99 14.77%
DY 8.45 5.56 14.77 11.00 10.42 3.06 7.50 1.78%
P/NAPS 0.73 0.80 0.98 0.60 0.44 0.46 0.46 7.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/02/13 24/02/12 03/03/11 20/05/09 20/05/08 29/05/07 25/05/06 -
Price 0.79 0.74 0.92 0.56 1.00 1.00 1.04 -
P/RPS 0.27 0.29 0.35 0.24 0.15 0.14 0.19 5.33%
P/EPS 7.32 14.66 7.26 9.81 7.53 4,102.56 17.36 -11.99%
EY 13.66 6.82 13.77 10.19 13.28 0.02 5.76 13.62%
DY 7.59 5.41 14.13 9.82 10.00 3.00 7.21 0.76%
P/NAPS 0.81 0.82 1.02 0.67 0.46 0.47 0.48 8.04%

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