[FPI] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -17.34%
YoY- 118.35%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 570,912 509,792 419,884 734,473 778,765 713,388 619,828 -5.32%
PBT 27,580 19,692 11,008 36,559 44,204 36,222 17,004 38.00%
Tax -1,426 58 -4,324 -7,176 -8,317 -6,992 -5,820 -60.81%
NP 26,153 19,750 6,684 29,383 35,886 29,230 11,184 76.08%
-
NP to SH 23,809 18,428 7,004 27,100 32,785 26,644 11,848 59.17%
-
Tax Rate 5.17% -0.29% 39.28% 19.63% 18.82% 19.30% 34.23% -
Total Cost 544,758 490,042 413,200 705,090 742,878 684,158 608,644 -7.11%
-
Net Worth 245,533 236,575 227,630 238,972 233,595 224,500 214,000 9.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 14,781 - - - -
Div Payout % - - - 54.55% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 245,533 236,575 227,630 238,972 233,595 224,500 214,000 9.58%
NOSH 248,013 249,027 250,142 246,363 245,890 246,703 245,978 0.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.58% 3.87% 1.59% 4.00% 4.61% 4.10% 1.80% -
ROE 9.70% 7.79% 3.08% 11.34% 14.04% 11.87% 5.54% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 230.19 204.71 167.86 298.13 316.71 289.17 251.99 -5.84%
EPS 9.60 7.40 2.80 11.00 13.33 10.80 4.80 58.67%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.91 0.97 0.95 0.91 0.87 8.98%
Adjusted Per Share Value based on latest NOSH - 251,100
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 221.28 197.59 162.74 284.67 301.84 276.50 240.24 -5.32%
EPS 9.23 7.14 2.71 10.50 12.71 10.33 4.59 59.24%
DPS 0.00 0.00 0.00 5.73 0.00 0.00 0.00 -
NAPS 0.9517 0.9169 0.8823 0.9262 0.9054 0.8701 0.8294 9.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.665 0.70 0.70 0.71 0.65 0.64 0.65 -
P/RPS 0.29 0.34 0.42 0.24 0.21 0.22 0.26 7.54%
P/EPS 6.93 9.46 25.00 6.45 4.88 5.93 13.49 -35.83%
EY 14.44 10.57 4.00 15.49 20.51 16.88 7.41 55.95%
DY 0.00 0.00 0.00 8.45 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.77 0.73 0.68 0.70 0.75 -7.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 16/08/13 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 -
Price 0.76 0.69 0.70 0.79 0.73 0.62 0.66 -
P/RPS 0.33 0.34 0.42 0.26 0.23 0.21 0.26 17.20%
P/EPS 7.92 9.32 25.00 7.18 5.48 5.74 13.70 -30.58%
EY 12.63 10.72 4.00 13.92 18.26 17.42 7.30 44.07%
DY 0.00 0.00 0.00 7.59 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.77 0.81 0.77 0.68 0.76 0.87%

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