[FPI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

16-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- -25.71%

YoY- -61.87%

Quarter Report

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	716,671	650,072	618,351	619,965	604,485	639,113	627,703	9.24%
YoY %	10.24%	5.13%	-0.26%	2.56%	-5.42%	1.82%	-	-
Horiz. %	114.17%	103.56%	98.51%	98.77%	96.30%	101.82%	100.00%	-
PBT	32,216	19,350	17,063	17,940	24,976	38,833	42,808	-17.27%
YoY %	66.49%	13.40%	-4.89%	-28.17%	-35.68%	-9.29%	-	-
Horiz. %	75.26%	45.20%	39.86%	41.91%	58.34%	90.71%	100.00%	-
Tax	-6,662	-5,145	-4,727	-4,280	-5,561	-7,320	-6,809	-1.44%
YoY %	-29.48%	-8.84%	-10.44%	23.04%	24.03%	-7.50%	-	-
Horiz. %	97.84%	75.56%	69.42%	62.86%	81.67%	107.50%	100.00%	-
NP	25,554	14,205	12,336	13,660	19,415	31,513	35,999	-20.44%
YoY %	79.89%	15.15%	-9.69%	-29.64%	-38.39%	-12.46%	-	-
Horiz. %	70.99%	39.46%	34.27%	37.95%	53.93%	87.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,602	13,313	12,412	13,939	18,763	28,342	30,674	-18.43%
YoY %	69.77%	7.26%	-10.95%	-25.71%	-33.80%	-7.60%	-	-
Horiz. %	73.68%	43.40%	40.46%	45.44%	61.17%	92.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.68%	26.59%	27.70%	23.86%	22.27%	18.85%	15.91%	-
YoY %	-22.23%	-4.01%	16.09%	7.14%	18.14%	18.48%	-	-
Horiz. %	129.98%	167.13%	174.10%	149.97%	139.97%	118.48%	100.00%	-
Total Cost	691,117	635,867	606,015	606,305	585,070	607,600	591,704	10.91%
YoY %	8.69%	4.93%	-0.05%	3.63%	-3.71%	2.69%	-	-
Horiz. %	116.80%	107.46%	102.42%	102.47%	98.88%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,466	214,000	221,368	219,735	227,587	218,981	217,987	1.97%
YoY %	4.89%	-3.33%	0.74%	-3.45%	3.93%	0.46%	-	-
Horiz. %	102.97%	98.17%	101.55%	100.80%	104.40%	100.46%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	9,838	9,838	9,838	14,532	14,532	14,532	31,244	-53.74%
YoY %	0.00%	0.00%	-32.30%	0.00%	0.00%	-53.49%	-	-
Horiz. %	31.49%	31.49%	31.49%	46.51%	46.51%	46.51%	100.00%	-
Div Payout %	43.53%	73.90%	79.27%	104.26%	77.45%	51.28%	101.86%	-
YoY %	-41.10%	-6.77%	-23.97%	34.62%	51.03%	-49.66%	-	-
Horiz. %	42.74%	72.55%	77.82%	102.36%	76.04%	50.34%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	224,466	214,000	221,368	219,735	227,587	218,981	217,987	1.97%
YoY %	4.89%	-3.33%	0.74%	-3.45%	3.93%	0.46%	-	-
Horiz. %	102.97%	98.17%	101.55%	100.80%	104.40%	100.46%	100.00%	-
NOSH	246,666	245,978	245,965	249,700	267,749	257,624	242,208	1.22%
YoY %	0.28%	0.01%	-1.50%	-6.74%	3.93%	6.36%	-	-
Horiz. %	101.84%	101.56%	101.55%	103.09%	110.55%	106.36%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	3.57%	2.19%	1.99%	2.20%	3.21%	4.93%	5.74%	-
YoY %	63.01%	10.05%	-9.55%	-31.46%	-34.89%	-14.11%	-	-
Horiz. %	62.20%	38.15%	34.67%	38.33%	55.92%	85.89%	100.00%	-
ROE	10.07%	6.22%	5.61%	6.34%	8.24%	12.94%	14.07%	-
YoY %	61.90%	10.87%	-11.51%	-23.06%	-36.32%	-8.03%	-	-
Horiz. %	71.57%	44.21%	39.87%	45.06%	58.56%	91.97%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	290.54	264.28	251.40	248.28	225.76	248.08	259.16	7.92%
YoY %	9.94%	5.12%	1.26%	9.98%	-9.00%	-4.28%	-	-
Horiz. %	112.11%	101.98%	97.01%	95.80%	87.11%	95.72%	100.00%	-
EPS	9.16	5.41	5.05	5.58	7.01	11.00	12.66	-19.42%
YoY %	69.32%	7.13%	-9.50%	-20.40%	-36.27%	-13.11%	-	-
Horiz. %	72.35%	42.73%	39.89%	44.08%	55.37%	86.89%	100.00%	-
DPS	4.00	4.00	4.00	5.82	5.43	5.64	13.00	-54.45%
YoY %	0.00%	0.00%	-31.27%	7.18%	-3.72%	-56.62%	-	-
Horiz. %	30.77%	30.77%	30.77%	44.77%	41.77%	43.38%	100.00%	-
NAPS	0.91	0.87	0.90	0.88	0.85	0.85	0.90	0.74%
YoY %	4.60%	-3.33%	2.27%	3.53%	0.00%	-5.56%	-	-
Horiz. %	101.11%	96.67%	100.00%	97.78%	94.44%	94.44%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 249,700
RPS	277.71	251.90	239.61	240.24	234.24	247.66	243.24	9.24%
YoY %	10.25%	5.13%	-0.26%	2.56%	-5.42%	1.82%	-	-
Horiz. %	114.17%	103.56%	98.51%	98.77%	96.30%	101.82%	100.00%	-
EPS	8.76	5.16	4.81	5.40	7.27	10.98	11.89	-18.44%
YoY %	69.77%	7.28%	-10.93%	-25.72%	-33.79%	-7.65%	-	-
Horiz. %	73.68%	43.40%	40.45%	45.42%	61.14%	92.35%	100.00%	-
DPS	3.81	3.81	3.81	5.63	5.63	5.63	12.11	-53.77%
YoY %	0.00%	0.00%	-32.33%	0.00%	0.00%	-53.51%	-	-
Horiz. %	31.46%	31.46%	31.46%	46.49%	46.49%	46.49%	100.00%	-
NAPS	0.8698	0.8293	0.8578	0.8515	0.8819	0.8486	0.8447	1.97%
YoY %	4.88%	-3.32%	0.74%	-3.45%	3.92%	0.46%	-	-
Horiz. %	102.97%	98.18%	101.55%	100.81%	104.40%	100.46%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	0.64	0.65	0.72	0.67	0.77	0.86	0.88	-
P/RPS	0.22	0.25	0.29	0.27	0.34	0.35	0.34	-25.20%
YoY %	-12.00%	-13.79%	7.41%	-20.59%	-2.86%	2.94%	-	-
Horiz. %	64.71%	73.53%	85.29%	79.41%	100.00%	102.94%	100.00%	-
P/EPS	6.98	12.01	14.27	12.00	10.99	7.82	6.95	0.28%
YoY %	-41.88%	-15.84%	18.92%	9.19%	40.54%	12.52%	-	-
Horiz. %	100.43%	172.81%	205.32%	172.66%	158.13%	112.52%	100.00%	-
EY	14.32	8.33	7.01	8.33	9.10	12.79	14.39	-0.32%
YoY %	71.91%	18.83%	-15.85%	-8.46%	-28.85%	-11.12%	-	-
Horiz. %	99.51%	57.89%	48.71%	57.89%	63.24%	88.88%	100.00%	-
DY	6.25	6.15	5.56	8.69	7.05	6.56	14.77	-43.66%
YoY %	1.63%	10.61%	-36.02%	23.26%	7.47%	-55.59%	-	-
Horiz. %	42.32%	41.64%	37.64%	58.84%	47.73%	44.41%	100.00%	-
P/NAPS	0.70	0.75	0.80	0.76	0.91	1.01	0.98	-20.11%
YoY %	-6.67%	-6.25%	5.26%	-16.48%	-9.90%	3.06%	-	-
Horiz. %	71.43%	76.53%	81.63%	77.55%	92.86%	103.06%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	25/04/12	24/02/12	16/11/11	18/08/11	27/04/11	03/03/11	-
Price	0.62	0.66	0.74	0.71	0.71	0.86	0.92	-
P/RPS	0.21	0.25	0.29	0.29	0.31	0.35	0.35	-28.88%
YoY %	-16.00%	-13.79%	0.00%	-6.45%	-11.43%	0.00%	-	-
Horiz. %	60.00%	71.43%	82.86%	82.86%	88.57%	100.00%	100.00%	-
P/EPS	6.77	12.19	14.66	12.72	10.13	7.82	7.26	-4.55%
YoY %	-44.46%	-16.85%	15.25%	25.57%	29.54%	7.71%	-	-
Horiz. %	93.25%	167.91%	201.93%	175.21%	139.53%	107.71%	100.00%	-
EY	14.78	8.20	6.82	7.86	9.87	12.79	13.77	4.83%
YoY %	80.24%	20.23%	-13.23%	-20.36%	-22.83%	-7.12%	-	-
Horiz. %	107.33%	59.55%	49.53%	57.08%	71.68%	92.88%	100.00%	-
DY	6.45	6.06	5.41	8.20	7.64	6.56	14.13	-40.74%
YoY %	6.44%	12.01%	-34.02%	7.33%	16.46%	-53.57%	-	-
Horiz. %	45.65%	42.89%	38.29%	58.03%	54.07%	46.43%	100.00%	-
P/NAPS	0.68	0.76	0.82	0.81	0.84	1.01	1.02	-23.70%
YoY %	-10.53%	-7.32%	1.23%	-3.57%	-16.83%	-0.98%	-	-
Horiz. %	66.67%	74.51%	80.39%	79.41%	82.35%	99.02%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:45:00

ADX

5 Mins

BUY

2024-07-03 16:30:00

EMA 5

5 Mins

BUY

2024-07-03 16:30:00

MACD/RSI

5 Mins

BUY

2024-07-03 16:30:00

EMA 5

10 Mins

BUY

2024-07-03 16:10:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

886

PTRANS

PERAK TRANSIT BERHAD

856

MPI

MALAYSIAN PACIFIC INDUSTRIES

816

HLIND

HONG LEONG INDUSTRIES BHD

716

YTLPOWR

YTL POWER INTERNATIONAL BHD

680

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

549

JCY

JCY INTERNATIONAL BERHAD

526

PBBANK

PUBLIC BANK BHD

515

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More