[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

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
TTM Result
Revenue	381,140	443,088	539,245	684,488	650,072	639,113	506,418	-4.11%
YoY %	-13.98%	-17.83%	-21.22%	5.29%	1.71%	26.20%	-	-
Horiz. %	75.26%	87.49%	106.48%	135.16%	128.37%	126.20%	100.00%	-
PBT	25,101	4,898	24,410	35,060	19,350	38,833	21,236	2.50%
YoY %	412.47%	-79.93%	-30.38%	81.19%	-50.17%	82.86%	-	-
Horiz. %	118.20%	23.06%	114.95%	165.10%	91.12%	182.86%	100.00%	-
Tax	-887	219	-963	-6,802	-5,145	-7,320	-2,106	-12.01%
YoY %	-505.02%	122.74%	85.84%	-32.21%	29.71%	-247.58%	-	-
Horiz. %	42.12%	-10.40%	45.73%	322.98%	244.30%	347.58%	100.00%	-
NP	24,214	5,117	23,447	28,258	14,205	31,513	19,130	3.54%
YoY %	373.21%	-78.18%	-17.03%	98.93%	-54.92%	64.73%	-	-
Horiz. %	126.58%	26.75%	122.57%	147.72%	74.26%	164.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,832	4,852	21,142	25,889	13,313	28,342	14,726	6.00%
YoY %	349.96%	-77.05%	-18.34%	94.46%	-53.03%	92.46%	-	-
Horiz. %	148.25%	32.95%	143.57%	175.80%	90.40%	192.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.53%	-4.47%	3.95%	19.40%	26.59%	18.85%	9.92%	-
YoY %	178.97%	-213.16%	-79.64%	-27.04%	41.06%	90.02%	-	-
Horiz. %	35.58%	-45.06%	39.82%	195.56%	268.04%	190.02%	100.00%	-
Total Cost	356,926	437,971	515,798	656,230	635,867	607,600	487,288	-4.50%
YoY %	-18.50%	-15.09%	-21.40%	3.20%	4.65%	24.69%	-	-
Horiz. %	73.25%	89.88%	105.85%	134.67%	130.49%	124.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,990	229,577	252,462	227,630	214,000	218,981	186,648	3.46%
YoY %	2.36%	-9.06%	10.91%	6.37%	-2.27%	17.32%	-	-
Horiz. %	125.90%	123.00%	135.26%	121.96%	114.65%	117.32%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Dividend
Div	17,315	6,734	14,902	15,066	9,838	14,532	12,649	4.75%
YoY %	157.13%	-54.81%	-1.09%	53.14%	-32.30%	14.89%	-	-
Horiz. %	136.89%	53.24%	117.81%	119.11%	77.78%	114.89%	100.00%	-
Div Payout %	79.31%	138.81%	70.49%	58.19%	73.90%	51.28%	85.90%	-
YoY %	-42.86%	96.92%	21.14%	-21.26%	44.11%	-40.30%	-	-
Horiz. %	92.33%	161.59%	82.06%	67.74%	86.03%	59.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Equity
Net Worth	234,990	229,577	252,462	227,630	214,000	218,981	186,648	3.46%
YoY %	2.36%	-9.06%	10.91%	6.37%	-2.27%	17.32%	-	-
Horiz. %	125.90%	123.00%	135.26%	121.96%	114.65%	117.32%	100.00%	-
NOSH	247,358	239,142	265,749	250,142	245,978	257,624	230,430	1.05%
YoY %	3.44%	-10.01%	6.24%	1.69%	-4.52%	11.80%	-	-
Horiz. %	107.35%	103.78%	115.33%	108.55%	106.75%	111.80%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Ratio Analysis
NP Margin	6.35%	1.15%	4.35%	4.13%	2.19%	4.93%	3.78%	-
YoY %	452.17%	-73.56%	5.33%	88.58%	-55.58%	30.42%	-	-
Horiz. %	167.99%	30.42%	115.08%	109.26%	57.94%	130.42%	100.00%	-
ROE	9.29%	2.11%	8.37%	11.37%	6.22%	12.94%	7.89%	-
YoY %	340.28%	-74.79%	-26.39%	82.80%	-51.93%	64.01%	-	-
Horiz. %	117.74%	26.74%	106.08%	144.11%	78.83%	164.01%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Per Share
RPS	154.08	185.28	202.91	273.64	264.28	248.08	219.77	-5.12%
YoY %	-16.84%	-8.69%	-25.85%	3.54%	6.53%	12.88%	-	-
Horiz. %	70.11%	84.31%	92.33%	124.51%	120.25%	112.88%	100.00%	-
EPS	8.83	2.03	7.96	10.35	5.41	11.00	6.39	4.90%
YoY %	334.98%	-74.50%	-23.09%	91.31%	-50.82%	72.14%	-	-
Horiz. %	138.18%	31.77%	124.57%	161.97%	84.66%	172.14%	100.00%	-
DPS	7.00	2.82	5.61	6.02	4.00	5.64	5.49	3.66%
YoY %	148.23%	-49.73%	-6.81%	50.50%	-29.08%	2.73%	-	-
Horiz. %	127.50%	51.37%	102.19%	109.65%	72.86%	102.73%	100.00%	-
NAPS	0.95	0.96	0.95	0.91	0.87	0.85	0.81	2.38%
YoY %	-1.04%	1.05%	4.40%	4.60%	2.35%	4.94%	-	-
Horiz. %	117.28%	118.52%	117.28%	112.35%	107.41%	104.94%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 250,142
RPS	147.67	171.67	208.92	265.20	251.86	247.62	196.21	-4.11%
YoY %	-13.98%	-17.83%	-21.22%	5.30%	1.71%	26.20%	-	-
Horiz. %	75.26%	87.49%	106.48%	135.16%	128.36%	126.20%	100.00%	-
EPS	8.46	1.88	8.19	10.03	5.16	10.98	5.71	5.99%
YoY %	350.00%	-77.05%	-18.34%	94.38%	-53.01%	92.29%	-	-
Horiz. %	148.16%	32.92%	143.43%	175.66%	90.37%	192.29%	100.00%	-
DPS	6.71	2.61	5.77	5.84	3.81	5.63	4.90	4.76%
YoY %	157.09%	-54.77%	-1.20%	53.28%	-32.33%	14.90%	-	-
Horiz. %	136.94%	53.27%	117.76%	119.18%	77.76%	114.90%	100.00%	-
NAPS	0.9104	0.8895	0.9781	0.8819	0.8291	0.8484	0.7231	3.46%
YoY %	2.35%	-9.06%	10.91%	6.37%	-2.27%	17.33%	-	-
Horiz. %	125.90%	123.01%	135.26%	121.96%	114.66%	117.33%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	27.91%	4.88%	57.69%	4.00%	-28.57%	40.00%	-	-
Horiz. %	220.00%	172.00%	164.00%	104.00%	100.00%	140.00%	100.00%	-
P/EPS	9.63	38.94	10.43	6.76	12.01	7.82	8.76	1.41%
YoY %	-75.27%	273.35%	54.29%	-43.71%	53.58%	-10.73%	-	-
Horiz. %	109.93%	444.52%	119.06%	77.17%	137.10%	89.27%	100.00%	-
EY	10.38	2.57	9.59	14.79	8.33	12.79	11.41	-1.39%
YoY %	303.89%	-73.20%	-35.16%	77.55%	-34.87%	12.09%	-	-
Horiz. %	90.97%	22.52%	84.05%	129.62%	73.01%	112.09%	100.00%	-
DY	8.24	3.56	6.76	8.60	6.15	6.56	9.80	-2.53%
YoY %	131.46%	-47.34%	-21.40%	39.84%	-6.25%	-33.06%	-	-
Horiz. %	84.08%	36.33%	68.98%	87.76%	62.76%	66.94%	100.00%	-
P/NAPS	0.89	0.82	0.87	0.77	0.75	1.01	0.69	3.83%
YoY %	8.54%	-5.75%	12.99%	2.67%	-25.74%	46.38%	-	-
Horiz. %	128.99%	118.84%	126.09%	111.59%	108.70%	146.38%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	28.57%	-12.50%	84.62%	4.00%	-28.57%	25.00%	-	-
Horiz. %	192.86%	150.00%	171.43%	92.86%	89.29%	125.00%	100.00%	-
P/EPS	9.35	38.44	12.26	6.76	12.19	7.82	9.55	-0.31%
YoY %	-75.68%	213.54%	81.36%	-44.54%	55.88%	-18.12%	-	-
Horiz. %	97.91%	402.51%	128.38%	70.79%	127.64%	81.88%	100.00%	-
EY	10.70	2.60	8.16	14.79	8.20	12.79	10.48	0.30%
YoY %	311.54%	-68.14%	-44.83%	80.37%	-35.89%	22.04%	-	-
Horiz. %	102.10%	24.81%	77.86%	141.13%	78.24%	122.04%	100.00%	-
DY	8.48	3.61	5.75	8.60	6.06	6.56	9.00	-0.87%
YoY %	134.90%	-37.22%	-33.14%	41.91%	-7.62%	-27.11%	-	-
Horiz. %	94.22%	40.11%	63.89%	95.56%	67.33%	72.89%	100.00%	-
P/NAPS	0.87	0.81	1.03	0.77	0.76	1.01	0.75	2.22%
YoY %	7.41%	-21.36%	33.77%	1.32%	-24.75%	34.67%	-	-
Horiz. %	116.00%	108.00%	137.33%	102.67%	101.33%	134.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos