[FPI] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -12.81%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 470,447 453,072 506,418 544,130 579,375 600,693 579,673 -12.96%
PBT 39,863 24,696 21,236 19,115 21,945 26,045 24,714 37.41%
Tax -6,144 -3,679 -2,106 -916 -1,614 -2,538 -2,338 90.09%
NP 33,719 21,017 19,130 18,199 20,331 23,507 22,376 31.34%
-
NP to SH 28,982 17,508 14,726 13,126 15,054 18,202 18,298 35.76%
-
Tax Rate 15.41% 14.90% 9.92% 4.79% 7.35% 9.74% 9.46% -
Total Cost 436,728 432,055 487,288 525,931 559,044 577,186 557,297 -14.96%
-
Net Worth 201,460 195,428 186,648 190,899 153,999 197,109 188,781 4.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,547 19,547 12,649 12,649 5,764 8,228 8,228 77.76%
Div Payout % 67.45% 111.65% 85.90% 96.37% 38.29% 45.21% 44.97% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 201,460 195,428 186,648 190,899 153,999 197,109 188,781 4.41%
NOSH 231,564 229,915 230,430 229,999 183,333 82,129 82,078 99.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.17% 4.64% 3.78% 3.34% 3.51% 3.91% 3.86% -
ROE 14.39% 8.96% 7.89% 6.88% 9.78% 9.23% 9.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 203.16 197.06 219.77 236.58 316.02 731.40 706.24 -56.32%
EPS 12.52 7.61 6.39 5.71 8.21 22.16 22.29 -31.85%
DPS 8.50 8.50 5.49 5.50 3.14 10.00 10.00 -10.24%
NAPS 0.87 0.85 0.81 0.83 0.84 2.40 2.30 -47.60%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 182.32 175.59 196.26 210.88 224.54 232.80 224.65 -12.96%
EPS 11.23 6.79 5.71 5.09 5.83 7.05 7.09 35.76%
DPS 7.58 7.58 4.90 4.90 2.23 3.19 3.19 77.78%
NAPS 0.7808 0.7574 0.7234 0.7398 0.5968 0.7639 0.7316 4.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.65 0.56 0.50 0.55 0.52 0.41 -
P/RPS 0.34 0.33 0.25 0.21 0.17 0.07 0.06 216.84%
P/EPS 5.51 8.54 8.76 8.76 6.70 2.35 1.84 107.34%
EY 18.14 11.72 11.41 11.41 14.93 42.62 54.37 -51.79%
DY 12.32 13.08 9.80 11.00 5.72 19.23 24.39 -36.49%
P/NAPS 0.79 0.76 0.69 0.60 0.65 0.22 0.18 167.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 18/11/09 31/07/09 20/05/09 17/02/09 18/11/08 30/07/08 -
Price 0.72 0.67 0.61 0.56 0.50 1.18 1.15 -
P/RPS 0.35 0.34 0.28 0.24 0.16 0.16 0.16 68.27%
P/EPS 5.75 8.80 9.55 9.81 6.09 5.32 5.16 7.46%
EY 17.38 11.37 10.48 10.19 16.42 18.78 19.39 -7.01%
DY 11.81 12.69 9.00 9.82 6.29 8.47 8.70 22.53%
P/NAPS 0.83 0.79 0.75 0.67 0.60 0.49 0.50 40.06%

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