[FPI] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 69.77%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 684,488 734,474 737,579 716,671 650,072 618,351 619,965 6.81%
PBT 35,060 36,559 40,833 32,216 19,350 17,063 17,940 56.24%
Tax -6,802 -7,176 -8,579 -6,662 -5,145 -4,727 -4,280 36.14%
NP 28,258 29,383 32,254 25,554 14,205 12,336 13,660 62.28%
-
NP to SH 25,889 27,100 28,875 22,602 13,313 12,412 13,939 51.04%
-
Tax Rate 19.40% 19.63% 21.01% 20.68% 26.59% 27.70% 23.86% -
Total Cost 656,230 705,091 705,325 691,117 635,867 606,015 606,305 5.41%
-
Net Worth 227,630 243,567 232,688 224,466 214,000 221,368 219,735 2.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 15,066 15,066 9,838 9,838 9,838 9,838 14,532 2.43%
Div Payout % 58.19% 55.59% 34.07% 43.53% 73.90% 79.27% 104.26% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 227,630 243,567 232,688 224,466 214,000 221,368 219,735 2.37%
NOSH 250,142 251,100 244,934 246,666 245,978 245,965 249,700 0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.13% 4.00% 4.37% 3.57% 2.19% 1.99% 2.20% -
ROE 11.37% 11.13% 12.41% 10.07% 6.22% 5.61% 6.34% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 273.64 292.50 301.13 290.54 264.28 251.40 248.28 6.69%
EPS 10.35 10.79 11.79 9.16 5.41 5.05 5.58 50.90%
DPS 6.02 6.00 4.00 4.00 4.00 4.00 5.82 2.27%
NAPS 0.91 0.97 0.95 0.91 0.87 0.90 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 246,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 265.24 284.61 285.81 277.71 251.90 239.61 240.24 6.81%
EPS 10.03 10.50 11.19 8.76 5.16 4.81 5.40 51.04%
DPS 5.84 5.84 3.81 3.81 3.81 3.81 5.63 2.46%
NAPS 0.8821 0.9438 0.9017 0.8698 0.8293 0.8578 0.8515 2.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.70 0.71 0.65 0.64 0.65 0.72 0.67 -
P/RPS 0.26 0.24 0.22 0.22 0.25 0.29 0.27 -2.48%
P/EPS 6.76 6.58 5.51 6.98 12.01 14.27 12.00 -31.76%
EY 14.79 15.20 18.14 14.32 8.33 7.01 8.33 46.57%
DY 8.60 8.45 6.15 6.25 6.15 5.56 8.69 -0.69%
P/NAPS 0.77 0.73 0.68 0.70 0.75 0.80 0.76 0.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 22/02/13 09/11/12 15/08/12 25/04/12 24/02/12 16/11/11 -
Price 0.70 0.79 0.73 0.62 0.66 0.74 0.71 -
P/RPS 0.26 0.27 0.24 0.21 0.25 0.29 0.29 -7.01%
P/EPS 6.76 7.32 6.19 6.77 12.19 14.66 12.72 -34.36%
EY 14.79 13.66 16.15 14.78 8.20 6.82 7.86 52.35%
DY 8.60 7.59 5.48 6.45 6.06 5.41 8.20 3.22%
P/NAPS 0.77 0.81 0.77 0.68 0.76 0.82 0.81 -3.31%

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