[FPI] QoQ TTM 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- -17.29%
YoY- 138.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 453,072 506,418 544,130 579,375 600,693 579,673 544,566 -11.53%
PBT 24,696 21,236 19,115 21,945 26,045 24,714 14,429 43.03%
Tax -3,679 -2,106 -916 -1,614 -2,538 -2,338 -1,061 128.91%
NP 21,017 19,130 18,199 20,331 23,507 22,376 13,368 35.17%
-
NP to SH 17,508 14,726 13,126 15,054 18,202 18,298 10,935 36.82%
-
Tax Rate 14.90% 9.92% 4.79% 7.35% 9.74% 9.46% 7.35% -
Total Cost 432,055 487,288 525,931 559,044 577,186 557,297 531,198 -12.85%
-
Net Worth 195,428 186,648 190,899 153,999 197,109 188,781 180,339 5.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 19,547 12,649 12,649 5,764 8,228 8,228 8,228 77.94%
Div Payout % 111.65% 85.90% 96.37% 38.29% 45.21% 44.97% 75.25% -
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 195,428 186,648 190,899 153,999 197,109 188,781 180,339 5.49%
NOSH 229,915 230,430 229,999 183,333 82,129 82,078 82,346 98.15%
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 4.64% 3.78% 3.34% 3.51% 3.91% 3.86% 2.45% -
ROE 8.96% 7.89% 6.88% 9.78% 9.23% 9.69% 6.06% -
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 197.06 219.77 236.58 316.02 731.40 706.24 661.31 -55.35%
EPS 7.61 6.39 5.71 8.21 22.16 22.29 13.28 -30.98%
DPS 8.50 5.49 5.50 3.14 10.00 10.00 10.00 -10.25%
NAPS 0.85 0.81 0.83 0.84 2.40 2.30 2.19 -46.76%
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 175.59 196.26 210.88 224.54 232.80 224.65 211.05 -11.53%
EPS 6.79 5.71 5.09 5.83 7.05 7.09 4.24 36.83%
DPS 7.58 4.90 4.90 2.23 3.19 3.19 3.19 77.97%
NAPS 0.7574 0.7234 0.7398 0.5968 0.7639 0.7316 0.6989 5.49%
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 0.33 0.25 0.21 0.17 0.07 0.06 0.15 69.07%
P/EPS 8.54 8.76 8.76 6.70 2.35 1.84 7.23 11.72%
EY 11.72 11.41 11.41 14.93 42.62 54.37 13.83 -10.44%
DY 13.08 9.80 11.00 5.72 19.23 24.39 10.42 16.35%
P/NAPS 0.76 0.69 0.60 0.65 0.22 0.18 0.44 43.91%
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 0.34 0.28 0.24 0.16 0.16 0.16 0.15 72.46%
P/EPS 8.80 9.55 9.81 6.09 5.32 5.16 7.53 10.93%
EY 11.37 10.48 10.19 16.42 18.78 19.39 13.28 -9.82%
DY 12.69 9.00 9.82 6.29 8.47 8.70 10.00 17.19%
P/NAPS 0.79 0.75 0.67 0.60 0.49 0.50 0.46 43.36%

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