[FPI] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -30.65%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 509,501 397,675 257,420 123,819 544,129 471,357 348,477 28.84%
PBT 49,803 43,865 27,797 12,745 19,111 23,113 22,213 71.38%
Tax -7,773 -7,246 -4,940 -2,462 -914 -2,016 -2,175 133.93%
NP 42,030 36,619 22,857 10,283 18,197 21,097 20,038 63.93%
-
NP to SH 36,110 31,719 20,025 9,102 13,125 15,862 15,643 74.75%
-
Tax Rate 15.61% 16.52% 17.77% 19.32% 4.78% 8.72% 9.79% -
Total Cost 467,471 361,056 234,563 113,536 525,932 450,260 328,439 26.55%
-
Net Worth 203,733 202,461 197,005 186,648 155,016 144,826 197,077 2.24%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 23,417 6,981 6,953 - 10,272 - - -
Div Payout % 64.85% 22.01% 34.72% - 78.26% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 203,733 202,461 197,005 186,648 155,016 144,826 197,077 2.24%
NOSH 234,176 232,714 231,770 230,430 186,766 172,413 82,115 101.22%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.25% 9.21% 8.88% 8.30% 3.34% 4.48% 5.75% -
ROE 17.72% 15.67% 10.16% 4.88% 8.47% 10.95% 7.94% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 217.57 170.89 111.07 53.73 291.34 273.39 424.37 -35.96%
EPS 15.42 13.63 8.64 3.95 7.03 9.20 19.05 -13.15%
DPS 10.00 3.00 3.00 0.00 5.50 0.00 0.00 -
NAPS 0.87 0.87 0.85 0.81 0.83 0.84 2.40 -49.19%
Adjusted Per Share Value based on latest NOSH - 230,430
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 197.43 154.10 99.75 47.98 210.85 182.65 135.04 28.84%
EPS 13.99 12.29 7.76 3.53 5.09 6.15 6.06 74.76%
DPS 9.07 2.71 2.69 0.00 3.98 0.00 0.00 -
NAPS 0.7895 0.7845 0.7634 0.7233 0.6007 0.5612 0.7637 2.24%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.06 0.69 0.65 0.56 0.50 0.55 0.52 -
P/RPS 0.00 0.40 0.59 1.04 0.17 0.20 0.12 -
P/EPS 0.00 5.06 7.52 14.18 7.11 5.98 2.73 -
EY 0.00 19.75 13.29 7.05 14.05 16.73 36.63 -
DY 0.00 4.35 4.62 0.00 11.00 0.00 0.00 -
P/NAPS 1.18 0.79 0.76 0.69 0.60 0.65 0.22 206.72%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 -
Price 1.03 0.72 0.67 0.61 0.56 0.50 1.18 -
P/RPS 0.00 0.42 0.60 1.14 0.19 0.18 0.28 -
P/EPS 0.00 5.28 7.75 15.44 7.97 5.43 6.19 -
EY 0.00 18.93 12.90 6.48 12.55 18.40 16.14 -
DY 0.00 4.17 4.48 0.00 9.82 0.00 0.00 -
P/NAPS 1.14 0.83 0.79 0.75 0.67 0.60 0.49 75.66%

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