[FPI] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 24.59%
YoY- 175.1%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Revenue 684,488 650,072 639,113 509,501 579,673 557,821 507,917 4.51%
PBT 35,060 19,350 38,833 49,802 24,714 -461 7,072 26.73%
Tax -6,802 -5,145 -7,320 -7,772 -2,338 555 -1,121 30.58%
NP 28,258 14,205 31,513 42,030 22,376 94 5,951 25.93%
-
NP to SH 25,889 13,313 28,342 36,110 18,298 -1,216 6,291 23.29%
-
Tax Rate 19.40% 26.59% 18.85% 15.61% 9.46% - 15.85% -
Total Cost 656,230 635,867 607,600 467,471 557,297 557,727 501,966 4.04%
-
Net Worth 227,630 214,000 218,981 207,712 188,781 174,158 182,784 3.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Div 15,066 9,838 14,532 23,609 8,228 2,461 6,163 14.14%
Div Payout % 58.19% 73.90% 51.28% 65.38% 44.97% 0.00% 97.97% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 227,630 214,000 218,981 207,712 188,781 174,158 182,784 3.30%
NOSH 250,142 245,978 257,624 238,749 82,078 81,764 82,335 17.87%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.13% 2.19% 4.93% 8.25% 3.86% 0.02% 1.17% -
ROE 11.37% 6.22% 12.94% 17.38% 9.69% -0.70% 3.44% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 273.64 264.28 248.08 213.40 706.24 682.23 616.89 -11.33%
EPS 10.35 5.41 11.00 15.12 22.29 -1.49 7.64 4.59%
DPS 6.02 4.00 5.64 9.89 10.00 3.00 7.50 -3.20%
NAPS 0.91 0.87 0.85 0.87 2.30 2.13 2.22 -12.36%
Adjusted Per Share Value based on latest NOSH - 238,749
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
RPS 265.20 251.86 247.62 197.40 224.59 216.12 196.79 4.51%
EPS 10.03 5.16 10.98 13.99 7.09 -0.47 2.44 23.27%
DPS 5.84 3.81 5.63 9.15 3.19 0.95 2.39 14.13%
NAPS 0.8819 0.8291 0.8484 0.8048 0.7314 0.6748 0.7082 3.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 30/06/08 29/06/07 30/06/06 -
Price 0.70 0.65 0.86 1.06 0.41 0.93 1.01 -
P/RPS 0.26 0.25 0.35 0.50 0.06 0.14 0.16 7.45%
P/EPS 6.76 12.01 7.82 7.01 1.84 -62.53 13.22 -9.45%
EY 14.79 8.33 12.79 14.27 54.37 -1.60 7.57 10.42%
DY 8.60 6.15 6.56 9.33 24.39 3.23 7.43 2.18%
P/NAPS 0.77 0.75 1.01 1.22 0.18 0.44 0.45 8.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/06/08 30/06/07 30/06/06 CAGR
Date 26/04/13 25/04/12 27/04/11 19/05/10 30/07/08 31/07/07 28/07/06 -
Price 0.70 0.66 0.86 1.03 1.15 0.94 1.05 -
P/RPS 0.26 0.25 0.35 0.48 0.16 0.14 0.17 6.49%
P/EPS 6.76 12.19 7.82 6.81 5.16 -63.21 13.74 -9.96%
EY 14.79 8.20 12.79 14.68 19.39 -1.58 7.28 11.06%
DY 8.60 6.06 6.56 9.60 8.70 3.19 7.14 2.79%
P/NAPS 0.77 0.76 1.01 1.18 0.50 0.44 0.47 7.58%

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