[FPI] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 5.6%
YoY- 99.97%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 721,516 679,064 509,501 530,233 514,840 495,276 544,129 20.67%
PBT 56,624 59,404 49,803 58,486 55,594 50,980 19,111 106.15%
Tax -8,778 -9,132 -7,773 -9,661 -9,880 -9,848 -914 351.19%
NP 47,846 50,272 42,030 48,825 45,714 41,132 18,197 90.38%
-
NP to SH 40,936 42,600 36,110 42,292 40,050 36,408 13,125 113.32%
-
Tax Rate 15.50% 15.37% 15.61% 16.52% 17.77% 19.32% 4.78% -
Total Cost 673,670 628,792 467,471 481,408 469,126 454,144 525,932 17.92%
-
Net Worth 214,426 203,318 203,733 202,461 197,005 186,648 155,016 24.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 23,417 9,308 13,906 - 10,272 -
Div Payout % - - 64.85% 22.01% 34.72% - 78.26% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 214,426 203,318 203,733 202,461 197,005 186,648 155,016 24.12%
NOSH 243,666 242,045 234,176 232,714 231,770 230,430 186,766 19.37%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.63% 7.40% 8.25% 9.21% 8.88% 8.30% 3.34% -
ROE 19.09% 20.95% 17.72% 20.89% 20.33% 19.51% 8.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 296.11 280.55 217.57 227.85 222.13 214.94 291.34 1.08%
EPS 16.80 17.60 15.42 18.17 17.28 15.80 7.03 78.65%
DPS 0.00 0.00 10.00 4.00 6.00 0.00 5.50 -
NAPS 0.88 0.84 0.87 0.87 0.85 0.81 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 231,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 279.62 263.17 197.46 205.49 199.53 191.94 210.88 20.67%
EPS 15.86 16.51 13.99 16.39 15.52 14.11 5.09 113.18%
DPS 0.00 0.00 9.08 3.61 5.39 0.00 3.98 -
NAPS 0.831 0.788 0.7896 0.7846 0.7635 0.7234 0.6008 24.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.97 1.06 0.69 0.65 0.56 0.50 -
P/RPS 0.00 0.00 0.00 0.30 0.29 0.26 0.17 -
P/EPS 0.00 0.00 0.00 3.80 3.76 3.54 7.11 -
EY 0.00 0.00 0.00 26.34 26.58 28.21 14.05 -
DY 0.00 0.00 0.00 5.80 9.23 0.00 11.00 -
P/NAPS 0.00 0.00 1.18 0.79 0.76 0.69 0.60 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.94 0.92 1.03 0.72 0.67 0.61 0.56 -
P/RPS 0.00 0.00 0.00 0.32 0.30 0.28 0.19 -
P/EPS 0.00 0.00 0.00 3.96 3.88 3.86 7.97 -
EY 0.00 0.00 0.00 25.24 25.79 25.90 12.55 -
DY 0.00 0.00 0.00 5.56 8.96 0.00 9.82 -
P/NAPS 0.00 0.00 1.14 0.83 0.79 0.75 0.67 -

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