[FPI] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.47%
YoY- 94.46%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Revenue 381,140 443,088 539,245 684,488 650,072 639,113 506,418 -4.11%
PBT 25,101 4,898 24,410 35,060 19,350 38,833 21,236 2.50%
Tax -887 219 -963 -6,802 -5,145 -7,320 -2,106 -12.01%
NP 24,214 5,117 23,447 28,258 14,205 31,513 19,130 3.54%
-
NP to SH 21,832 4,852 21,142 25,889 13,313 28,342 14,726 6.00%
-
Tax Rate 3.53% -4.47% 3.95% 19.40% 26.59% 18.85% 9.92% -
Total Cost 356,926 437,971 515,798 656,230 635,867 607,600 487,288 -4.50%
-
Net Worth 234,990 229,577 252,462 227,630 214,000 218,981 186,648 3.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Div 17,315 6,734 14,902 15,066 9,838 14,532 12,649 4.75%
Div Payout % 79.31% 138.81% 70.49% 58.19% 73.90% 51.28% 85.90% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Net Worth 234,990 229,577 252,462 227,630 214,000 218,981 186,648 3.46%
NOSH 247,358 239,142 265,749 250,142 245,978 257,624 230,430 1.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
NP Margin 6.35% 1.15% 4.35% 4.13% 2.19% 4.93% 3.78% -
ROE 9.29% 2.11% 8.37% 11.37% 6.22% 12.94% 7.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 154.08 185.28 202.91 273.64 264.28 248.08 219.77 -5.12%
EPS 8.83 2.03 7.96 10.35 5.41 11.00 6.39 4.90%
DPS 7.00 2.82 5.61 6.02 4.00 5.64 5.49 3.66%
NAPS 0.95 0.96 0.95 0.91 0.87 0.85 0.81 2.38%
Adjusted Per Share Value based on latest NOSH - 250,142
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 147.67 171.67 208.92 265.20 251.86 247.62 196.21 -4.11%
EPS 8.46 1.88 8.19 10.03 5.16 10.98 5.71 5.99%
DPS 6.71 2.61 5.77 5.84 3.81 5.63 4.90 4.76%
NAPS 0.9104 0.8895 0.9781 0.8819 0.8291 0.8484 0.7231 3.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 -
Price 0.85 0.79 0.83 0.70 0.65 0.86 0.56 -
P/RPS 0.55 0.43 0.41 0.26 0.25 0.35 0.25 12.37%
P/EPS 9.63 38.94 10.43 6.76 12.01 7.82 8.76 1.41%
EY 10.38 2.57 9.59 14.79 8.33 12.79 11.41 -1.39%
DY 8.24 3.56 6.76 8.60 6.15 6.56 9.80 -2.53%
P/NAPS 0.89 0.82 0.87 0.77 0.75 1.01 0.69 3.83%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 22/04/16 24/04/15 18/04/14 26/04/13 25/04/12 27/04/11 31/07/09 -
Price 0.825 0.78 0.975 0.70 0.66 0.86 0.61 -
P/RPS 0.54 0.42 0.48 0.26 0.25 0.35 0.28 10.20%
P/EPS 9.35 38.44 12.26 6.76 12.19 7.82 9.55 -0.31%
EY 10.70 2.60 8.16 14.79 8.20 12.79 10.48 0.30%
DY 8.48 3.61 5.75 8.60 6.06 6.56 9.00 -0.87%
P/NAPS 0.87 0.81 1.03 0.77 0.76 1.01 0.75 2.22%

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