[FPI] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.15%
YoY- -27.5%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 443,088 464,511 411,436 509,797 539,245 545,843 581,500 -16.58%
PBT 4,898 8,460 14,688 19,923 24,410 25,290 25,062 -66.35%
Tax 219 -765 -1,916 -837 -963 -1,426 -2,980 -
NP 5,117 7,695 12,772 19,086 23,447 23,864 22,082 -62.30%
-
NP to SH 4,852 7,589 12,012 16,670 21,142 21,830 20,367 -61.60%
-
Tax Rate -4.47% 9.04% 13.04% 4.20% 3.95% 5.64% 11.89% -
Total Cost 437,971 456,816 398,664 490,711 515,798 521,979 559,418 -15.06%
-
Net Worth 229,577 244,884 244,020 236,787 252,462 250,858 244,445 -4.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,734 6,734 14,902 14,902 14,902 14,902 15,066 -41.56%
Div Payout % 138.81% 88.75% 124.06% 89.40% 70.49% 68.27% 73.97% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 229,577 244,884 244,020 236,787 252,462 250,858 244,445 -4.10%
NOSH 239,142 247,358 248,999 249,249 265,749 248,374 246,914 -2.11%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.15% 1.66% 3.10% 3.74% 4.35% 4.37% 3.80% -
ROE 2.11% 3.10% 4.92% 7.04% 8.37% 8.70% 8.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 185.28 187.79 165.24 204.53 202.91 219.77 235.51 -14.79%
EPS 2.03 3.07 4.82 6.69 7.96 8.79 8.25 -60.76%
DPS 2.82 2.72 5.98 5.98 5.61 6.00 6.00 -39.57%
NAPS 0.96 0.99 0.98 0.95 0.95 1.01 0.99 -2.03%
Adjusted Per Share Value based on latest NOSH - 249,249
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 171.74 180.04 159.47 197.59 209.01 211.56 225.38 -16.58%
EPS 1.88 2.94 4.66 6.46 8.19 8.46 7.89 -61.59%
DPS 2.61 2.61 5.78 5.78 5.78 5.78 5.84 -41.57%
NAPS 0.8898 0.9491 0.9458 0.9178 0.9785 0.9723 0.9474 -4.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.79 0.76 0.98 1.00 0.83 0.755 0.665 -
P/RPS 0.43 0.40 0.59 0.49 0.41 0.34 0.28 33.14%
P/EPS 38.94 24.77 20.31 14.95 10.43 8.59 8.06 186.06%
EY 2.57 4.04 4.92 6.69 9.59 11.64 12.40 -65.01%
DY 3.56 3.58 6.11 5.98 6.76 7.95 9.02 -46.22%
P/NAPS 0.82 0.77 1.00 1.05 0.87 0.75 0.67 14.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 24/04/15 09/02/15 10/11/14 28/08/14 18/04/14 21/02/14 15/11/13 -
Price 0.78 0.84 0.86 1.03 0.975 0.915 0.76 -
P/RPS 0.42 0.45 0.52 0.50 0.48 0.42 0.32 19.89%
P/EPS 38.44 27.38 17.83 15.40 12.26 10.41 9.21 159.45%
EY 2.60 3.65 5.61 6.49 8.16 9.61 10.85 -61.45%
DY 3.61 3.24 6.96 5.80 5.75 6.56 7.89 -40.65%
P/NAPS 0.81 0.85 0.88 1.08 1.03 0.91 0.77 3.43%

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