[FPI] QoQ Cumulative 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- 1.4%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 257,420 123,819 544,129 471,357 348,477 161,531 544,567 -39.29%
PBT 27,797 12,745 19,111 23,113 22,213 10,624 14,432 54.74%
Tax -4,940 -2,462 -914 -2,016 -2,175 -1,272 -725 258.99%
NP 22,857 10,283 18,197 21,097 20,038 9,352 13,707 40.57%
-
NP to SH 20,025 9,102 13,125 15,862 15,643 7,502 11,274 46.61%
-
Tax Rate 17.77% 19.32% 4.78% 8.72% 9.79% 11.97% 5.02% -
Total Cost 234,563 113,536 525,932 450,260 328,439 152,179 530,860 -41.95%
-
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 6,953 - 10,272 - - - 4,105 42.04%
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 10.16% 4.88% 8.47% 10.95% 7.94% 3.97% 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 111.07 53.73 291.34 273.39 424.37 196.80 663.16 -69.58%
EPS 8.64 3.95 7.03 9.20 19.05 9.14 6.87 16.49%
DPS 3.00 0.00 5.50 0.00 0.00 0.00 5.00 -28.84%
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 99.76 47.99 210.88 182.67 135.05 62.60 211.05 -39.29%
EPS 7.76 3.53 5.09 6.15 6.06 2.91 4.37 46.58%
DPS 2.69 0.00 3.98 0.00 0.00 0.00 1.59 41.93%
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 0.59 1.04 0.17 0.20 0.12 0.21 0.14 160.67%
P/EPS 7.52 14.18 7.11 5.98 2.73 4.49 6.99 4.98%
EY 13.29 7.05 14.05 16.73 36.63 22.29 14.30 -4.76%
DY 4.62 0.00 11.00 0.00 0.00 0.00 5.21 -7.69%
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 0.60 1.14 0.19 0.18 0.28 0.58 0.15 151.77%
P/EPS 7.75 15.44 7.97 5.43 6.19 12.58 7.28 4.25%
EY 12.90 6.48 12.55 18.40 16.14 7.95 13.73 -4.06%
DY 4.48 0.00 9.82 0.00 0.00 0.00 5.00 -7.05%
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