[FPI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -17.26%
YoY- 16.42%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 397,675 257,420 123,819 544,129 471,357 348,477 161,531 82.02%
PBT 43,865 27,797 12,745 19,111 23,113 22,213 10,624 156.70%
Tax -7,246 -4,940 -2,462 -914 -2,016 -2,175 -1,272 217.95%
NP 36,619 22,857 10,283 18,197 21,097 20,038 9,352 147.81%
-
NP to SH 31,719 20,025 9,102 13,125 15,862 15,643 7,502 160.78%
-
Tax Rate 16.52% 17.77% 19.32% 4.78% 8.72% 9.79% 11.97% -
Total Cost 361,056 234,563 113,536 525,932 450,260 328,439 152,179 77.60%
-
Net Worth 202,461 197,005 186,648 155,016 144,826 197,077 188,781 4.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,981 6,953 - 10,272 - - - -
Div Payout % 22.01% 34.72% - 78.26% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 202,461 197,005 186,648 155,016 144,826 197,077 188,781 4.76%
NOSH 232,714 231,770 230,430 186,766 172,413 82,115 82,078 99.94%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.21% 8.88% 8.30% 3.34% 4.48% 5.75% 5.79% -
ROE 15.67% 10.16% 4.88% 8.47% 10.95% 7.94% 3.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 170.89 111.07 53.73 291.34 273.39 424.37 196.80 -8.95%
EPS 13.63 8.64 3.95 7.03 9.20 19.05 9.14 30.43%
DPS 3.00 3.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.83 0.84 2.40 2.30 -47.60%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 154.12 99.76 47.99 210.88 182.67 135.05 62.60 82.03%
EPS 12.29 7.76 3.53 5.09 6.15 6.06 2.91 160.59%
DPS 2.71 2.69 0.00 3.98 0.00 0.00 0.00 -
NAPS 0.7846 0.7635 0.7234 0.6008 0.5613 0.7638 0.7316 4.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.65 0.56 0.50 0.55 0.52 0.41 -
P/RPS 0.40 0.59 1.04 0.17 0.20 0.12 0.21 53.47%
P/EPS 5.06 7.52 14.18 7.11 5.98 2.73 4.49 8.27%
EY 19.75 13.29 7.05 14.05 16.73 36.63 22.29 -7.72%
DY 4.35 4.62 0.00 11.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.69 0.60 0.65 0.22 0.18 167.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 30/07/08 -
Price 0.72 0.67 0.61 0.56 0.50 1.18 1.15 -
P/RPS 0.42 0.60 1.14 0.19 0.18 0.28 0.58 -19.31%
P/EPS 5.28 7.75 15.44 7.97 5.43 6.19 12.58 -43.85%
EY 18.93 12.90 6.48 12.55 18.40 16.14 7.95 78.03%
DY 4.17 4.48 0.00 9.82 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.75 0.67 0.60 0.49 0.50 40.06%

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