[FPI] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 73.06%
YoY- -73.54%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 713,388 619,828 618,350 619,793 516,746 492,944 515,878 24.14%
PBT 36,222 17,004 17,062 12,508 5,912 7,856 36,869 -1.17%
Tax -6,992 -5,820 -4,727 -3,181 -3,122 -4,148 -6,283 7.39%
NP 29,230 11,184 12,335 9,326 2,790 3,708 30,586 -2.98%
-
NP to SH 26,644 11,848 12,411 10,833 6,260 8,244 26,281 0.91%
-
Tax Rate 19.30% 34.23% 27.70% 25.43% 52.81% 52.80% 17.04% -
Total Cost 684,158 608,644 606,015 610,466 513,956 489,236 485,292 25.75%
-
Net Worth 224,500 214,000 221,368 216,666 204,653 218,981 221,055 1.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 9,838 - - - 14,737 -
Div Payout % - - 79.27% - - - 56.07% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,500 214,000 221,368 216,666 204,653 218,981 221,055 1.03%
NOSH 246,703 245,978 245,965 246,212 240,769 257,624 245,616 0.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.10% 1.80% 1.99% 1.50% 0.54% 0.75% 5.93% -
ROE 11.87% 5.54% 5.61% 5.00% 3.06% 3.76% 11.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 289.17 251.99 251.40 251.73 214.62 191.34 210.03 23.78%
EPS 10.80 4.80 5.00 4.40 2.60 3.20 10.70 0.62%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 0.91 0.87 0.90 0.88 0.85 0.85 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 249,700
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 276.44 240.18 239.61 240.17 200.24 191.02 199.90 24.14%
EPS 10.32 4.59 4.81 4.20 2.43 3.19 10.18 0.91%
DPS 0.00 0.00 3.81 0.00 0.00 0.00 5.71 -
NAPS 0.8699 0.8293 0.8578 0.8396 0.793 0.8486 0.8566 1.03%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.64 0.65 0.72 0.67 0.77 0.86 0.88 -
P/RPS 0.22 0.26 0.29 0.27 0.36 0.45 0.00 -
P/EPS 5.93 13.49 14.27 15.23 29.62 26.88 0.00 -
EY 16.88 7.41 7.01 6.57 3.38 3.72 0.00 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 6.82 -
P/NAPS 0.70 0.75 0.80 0.76 0.91 1.01 0.98 -20.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/04/12 24/02/12 16/11/11 18/08/11 27/04/11 03/03/11 -
Price 0.62 0.66 0.74 0.71 0.71 0.86 0.92 -
P/RPS 0.21 0.26 0.29 0.28 0.33 0.45 0.00 -
P/EPS 5.74 13.70 14.67 16.14 27.31 26.88 0.00 -
EY 17.42 7.30 6.82 6.20 3.66 3.72 0.00 -
DY 0.00 0.00 5.41 0.00 0.00 0.00 6.52 -
P/NAPS 0.68 0.76 0.82 0.81 0.84 1.01 1.02 -23.70%

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