[FPI] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.6%
YoY- -21.51%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Revenue 539,245 684,488 650,072 639,113 506,418 509,501 579,673 -1.24%
PBT 24,410 35,060 19,350 38,833 21,236 49,802 24,714 -0.21%
Tax -963 -6,802 -5,145 -7,320 -2,106 -7,772 -2,338 -14.28%
NP 23,447 28,258 14,205 31,513 19,130 42,030 22,376 0.81%
-
NP to SH 21,142 25,889 13,313 28,342 14,726 36,110 18,298 2.54%
-
Tax Rate 3.95% 19.40% 26.59% 18.85% 9.92% 15.61% 9.46% -
Total Cost 515,798 656,230 635,867 607,600 487,288 467,471 557,297 -1.33%
-
Net Worth 252,462 227,630 214,000 218,981 186,648 207,712 188,781 5.18%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Div 14,902 15,066 9,838 14,532 12,649 23,609 8,228 10.87%
Div Payout % 70.49% 58.19% 73.90% 51.28% 85.90% 65.38% 44.97% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Net Worth 252,462 227,630 214,000 218,981 186,648 207,712 188,781 5.18%
NOSH 265,749 250,142 245,978 257,624 230,430 238,749 82,078 22.65%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
NP Margin 4.35% 4.13% 2.19% 4.93% 3.78% 8.25% 3.86% -
ROE 8.37% 11.37% 6.22% 12.94% 7.89% 17.38% 9.69% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 202.91 273.64 264.28 248.08 219.77 213.40 706.24 -19.48%
EPS 7.96 10.35 5.41 11.00 6.39 15.12 22.29 -16.38%
DPS 5.61 6.02 4.00 5.64 5.49 9.89 10.00 -9.55%
NAPS 0.95 0.91 0.87 0.85 0.81 0.87 2.30 -14.24%
Adjusted Per Share Value based on latest NOSH - 257,624
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
RPS 208.91 265.18 251.85 247.60 196.19 197.39 224.57 -1.24%
EPS 8.19 10.03 5.16 10.98 5.71 13.99 7.09 2.53%
DPS 5.77 5.84 3.81 5.63 4.90 9.15 3.19 10.85%
NAPS 0.9781 0.8819 0.8291 0.8484 0.7231 0.8047 0.7314 5.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 31/03/10 30/06/08 -
Price 0.83 0.70 0.65 0.86 0.56 1.06 0.41 -
P/RPS 0.41 0.26 0.25 0.35 0.25 0.50 0.06 39.65%
P/EPS 10.43 6.76 12.01 7.82 8.76 7.01 1.84 35.19%
EY 9.59 14.79 8.33 12.79 11.41 14.27 54.37 -26.03%
DY 6.76 8.60 6.15 6.56 9.80 9.33 24.39 -19.99%
P/NAPS 0.87 0.77 0.75 1.01 0.69 1.22 0.18 31.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 31/03/10 30/06/08 CAGR
Date 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 19/05/10 30/07/08 -
Price 0.975 0.70 0.66 0.86 0.61 1.03 1.15 -
P/RPS 0.48 0.26 0.25 0.35 0.28 0.48 0.16 21.03%
P/EPS 12.26 6.76 12.19 7.82 9.55 6.81 5.16 16.23%
EY 8.16 14.79 8.20 12.79 10.48 14.68 19.39 -13.96%
DY 5.75 8.60 6.06 6.56 9.00 9.60 8.70 -6.94%
P/NAPS 1.03 0.77 0.76 1.01 0.75 1.18 0.50 13.38%

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