[FPI] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 24.59%
YoY- 175.1%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 627,703 612,839 555,448 509,501 470,447 453,072 506,418 15.34%
PBT 42,808 50,319 51,908 49,802 39,863 24,696 21,236 59.37%
Tax -6,809 -7,221 -7,593 -7,772 -6,144 -3,679 -2,106 118.18%
NP 35,999 43,098 44,315 42,030 33,719 21,017 19,130 52.24%
-
NP to SH 30,674 36,555 37,658 36,110 28,982 17,508 14,726 62.88%
-
Tax Rate 15.91% 14.35% 14.63% 15.61% 15.41% 14.90% 9.92% -
Total Cost 591,704 569,741 511,133 467,471 436,728 432,055 487,288 13.77%
-
Net Worth 217,987 210,727 203,318 207,712 201,460 195,428 186,648 10.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 31,244 16,712 23,609 23,609 19,547 19,547 12,649 82.42%
Div Payout % 101.86% 45.72% 62.70% 65.38% 67.45% 111.65% 85.90% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 217,987 210,727 203,318 207,712 201,460 195,428 186,648 10.87%
NOSH 242,208 239,463 242,045 238,749 231,564 229,915 230,430 3.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.74% 7.03% 7.98% 8.25% 7.17% 4.64% 3.78% -
ROE 14.07% 17.35% 18.52% 17.38% 14.39% 8.96% 7.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 259.16 255.92 229.48 213.40 203.16 197.06 219.77 11.58%
EPS 12.66 15.27 15.56 15.12 12.52 7.61 6.39 57.54%
DPS 13.00 6.98 9.75 9.89 8.50 8.50 5.49 77.37%
NAPS 0.90 0.88 0.84 0.87 0.87 0.85 0.81 7.25%
Adjusted Per Share Value based on latest NOSH - 238,749
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 243.24 237.48 215.24 197.43 182.30 175.57 196.24 15.34%
EPS 11.89 14.17 14.59 13.99 11.23 6.78 5.71 62.84%
DPS 12.11 6.48 9.15 9.15 7.57 7.57 4.90 82.49%
NAPS 0.8447 0.8166 0.7879 0.8049 0.7807 0.7573 0.7233 10.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.88 0.97 1.06 0.69 0.65 0.56 -
P/RPS 0.34 0.34 0.42 0.50 0.34 0.33 0.25 22.68%
P/EPS 6.95 5.76 6.23 7.01 5.51 8.54 8.76 -14.26%
EY 14.39 17.35 16.04 14.27 18.14 11.72 11.41 16.68%
DY 14.77 7.93 10.06 9.33 12.32 13.08 9.80 31.35%
P/NAPS 0.98 1.00 1.15 1.22 0.79 0.76 0.69 26.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 03/03/11 18/11/10 30/07/10 19/05/10 05/02/10 18/11/09 31/07/09 -
Price 0.92 0.94 0.92 1.03 0.72 0.67 0.61 -
P/RPS 0.35 0.37 0.40 0.48 0.35 0.34 0.28 15.99%
P/EPS 7.26 6.16 5.91 6.81 5.75 8.80 9.55 -16.66%
EY 13.77 16.24 16.91 14.68 17.38 11.37 10.48 19.90%
DY 14.13 7.42 10.60 9.60 11.81 12.69 9.00 34.97%
P/NAPS 1.02 1.07 1.10 1.18 0.83 0.79 0.75 22.68%

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