[FPI] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 65.54%
YoY- 92.52%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 612,839 555,448 509,501 470,447 453,072 506,418 544,130 8.24%
PBT 50,319 51,908 49,802 39,863 24,696 21,236 19,115 90.53%
Tax -7,221 -7,593 -7,772 -6,144 -3,679 -2,106 -916 295.59%
NP 43,098 44,315 42,030 33,719 21,017 19,130 18,199 77.57%
-
NP to SH 36,555 37,658 36,110 28,982 17,508 14,726 13,126 97.82%
-
Tax Rate 14.35% 14.63% 15.61% 15.41% 14.90% 9.92% 4.79% -
Total Cost 569,741 511,133 467,471 436,728 432,055 487,288 525,931 5.47%
-
Net Worth 210,727 203,318 207,712 201,460 195,428 186,648 190,899 6.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,712 23,609 23,609 19,547 19,547 12,649 12,649 20.38%
Div Payout % 45.72% 62.70% 65.38% 67.45% 111.65% 85.90% 96.37% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 210,727 203,318 207,712 201,460 195,428 186,648 190,899 6.80%
NOSH 239,463 242,045 238,749 231,564 229,915 230,430 229,999 2.72%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.03% 7.98% 8.25% 7.17% 4.64% 3.78% 3.34% -
ROE 17.35% 18.52% 17.38% 14.39% 8.96% 7.89% 6.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 255.92 229.48 213.40 203.16 197.06 219.77 236.58 5.37%
EPS 15.27 15.56 15.12 12.52 7.61 6.39 5.71 92.54%
DPS 6.98 9.75 9.89 8.50 8.50 5.49 5.50 17.20%
NAPS 0.88 0.84 0.87 0.87 0.85 0.81 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 231,564
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 237.50 215.26 197.46 182.32 175.59 196.26 210.88 8.23%
EPS 14.17 14.59 13.99 11.23 6.79 5.71 5.09 97.77%
DPS 6.48 9.15 9.15 7.58 7.58 4.90 4.90 20.46%
NAPS 0.8167 0.788 0.805 0.7808 0.7574 0.7234 0.7398 6.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.88 0.97 1.06 0.69 0.65 0.56 0.50 -
P/RPS 0.34 0.42 0.50 0.34 0.33 0.25 0.21 37.84%
P/EPS 5.76 6.23 7.01 5.51 8.54 8.76 8.76 -24.36%
EY 17.35 16.04 14.27 18.14 11.72 11.41 11.41 32.20%
DY 7.93 10.06 9.33 12.32 13.08 9.80 11.00 -19.58%
P/NAPS 1.00 1.15 1.22 0.79 0.76 0.69 0.60 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 20/05/09 -
Price 0.94 0.92 1.03 0.72 0.67 0.61 0.56 -
P/RPS 0.37 0.40 0.48 0.35 0.34 0.28 0.24 33.41%
P/EPS 6.16 5.91 6.81 5.75 8.80 9.55 9.81 -26.65%
EY 16.24 16.91 14.68 17.38 11.37 10.48 10.19 36.40%
DY 7.42 10.60 9.60 11.81 12.69 9.00 9.82 -17.02%
P/NAPS 1.07 1.10 1.18 0.83 0.79 0.75 0.67 36.58%

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