[FPI] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -32.4%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 514,840 495,276 544,129 628,476 696,954 646,124 544,567 -3.66%
PBT 55,594 50,980 19,111 30,817 44,426 42,496 14,432 145.53%
Tax -9,880 -9,848 -914 -2,688 -4,350 -5,088 -725 469.62%
NP 45,714 41,132 18,197 28,129 40,076 37,408 13,707 123.05%
-
NP to SH 40,050 36,408 13,125 21,149 31,286 30,008 11,274 132.63%
-
Tax Rate 17.77% 19.32% 4.78% 8.72% 9.79% 11.97% 5.02% -
Total Cost 469,126 454,144 525,932 600,346 656,878 608,716 530,860 -7.90%
-
Net Worth 197,005 186,648 155,016 144,826 197,077 188,781 90,328 68.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,906 - 10,272 - - - 4,105 125.39%
Div Payout % 34.72% - 78.26% - - - 36.42% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 197,005 186,648 155,016 144,826 197,077 188,781 90,328 68.09%
NOSH 231,770 230,430 186,766 172,413 82,115 82,078 82,117 99.59%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.88% 8.30% 3.34% 4.48% 5.75% 5.79% 2.52% -
ROE 20.33% 19.51% 8.47% 14.60% 15.87% 15.90% 12.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 222.13 214.94 291.34 364.52 848.75 787.20 663.16 -51.73%
EPS 17.28 15.80 7.03 12.27 38.10 36.56 6.87 84.84%
DPS 6.00 0.00 5.50 0.00 0.00 0.00 5.00 12.91%
NAPS 0.85 0.81 0.83 0.84 2.40 2.30 1.10 -15.77%
Adjusted Per Share Value based on latest NOSH - 183,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 199.53 191.94 210.88 243.56 270.10 250.40 211.05 -3.66%
EPS 15.52 14.11 5.09 8.20 12.12 11.63 4.37 132.59%
DPS 5.39 0.00 3.98 0.00 0.00 0.00 1.59 125.49%
NAPS 0.7635 0.7234 0.6008 0.5613 0.7638 0.7316 0.3501 68.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.65 0.56 0.50 0.55 0.52 0.41 0.96 -
P/RPS 0.29 0.26 0.17 0.15 0.06 0.05 0.14 62.42%
P/EPS 3.76 3.54 7.11 4.48 1.36 1.12 6.99 -33.83%
EY 26.58 28.21 14.05 22.30 73.27 89.17 14.30 51.11%
DY 9.23 0.00 11.00 0.00 0.00 0.00 5.21 46.36%
P/NAPS 0.76 0.69 0.60 0.65 0.22 0.18 0.87 -8.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 30/07/08 20/05/08 -
Price 0.67 0.61 0.56 0.50 1.18 1.15 1.00 -
P/RPS 0.30 0.28 0.19 0.14 0.14 0.15 0.15 58.67%
P/EPS 3.88 3.86 7.97 4.08 3.10 3.15 7.28 -34.23%
EY 25.79 25.90 12.55 24.53 32.29 31.79 13.73 52.17%
DY 8.96 0.00 9.82 0.00 0.00 0.00 5.00 47.48%
P/NAPS 0.79 0.75 0.67 0.60 0.49 0.50 0.91 -8.98%

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