[FPI] YoY Annual (Unaudited) 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
YoY- 16.42%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 618,350 515,878 397,675 544,129 544,567 571,654 457,497 5.37%
PBT 17,062 36,869 43,865 19,111 14,432 520 6,151 19.39%
Tax -4,727 -6,283 -7,246 -914 -725 32 -689 39.73%
NP 12,335 30,586 36,619 18,197 13,707 552 5,462 15.20%
-
NP to SH 12,411 26,281 31,719 13,125 11,274 21 5,005 17.08%
-
Tax Rate 27.70% 17.04% 16.52% 4.78% 5.02% -6.15% 11.20% -
Total Cost 606,015 485,292 361,056 525,932 530,860 571,102 452,035 5.22%
-
Net Worth 221,368 221,055 203,733 155,016 90,328 149,100 178,084 3.85%
Dividend
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,838 14,737 7,025 10,272 4,105 2,100 6,154 8.49%
Div Payout % 79.27% 56.07% 22.15% 78.26% 36.42% 10,000.00% 122.98% -
Equity
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 221,368 221,055 203,733 155,016 90,328 149,100 178,084 3.85%
NOSH 245,965 245,616 234,176 186,766 82,117 70,000 82,066 21.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.99% 5.93% 9.21% 3.34% 2.52% 0.10% 1.19% -
ROE 5.61% 11.89% 15.57% 8.47% 12.48% 0.01% 2.81% -
Per Share
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 251.40 210.03 169.82 291.34 663.16 816.65 557.47 -12.92%
EPS 5.00 10.70 13.60 7.03 6.87 0.03 6.10 -3.39%
DPS 4.00 6.00 3.00 5.50 5.00 3.00 7.50 -10.34%
NAPS 0.90 0.90 0.87 0.83 1.10 2.13 2.17 -14.17%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 239.64 199.93 154.12 210.88 211.05 221.54 177.30 5.37%
EPS 4.81 10.19 12.29 5.09 4.37 0.01 1.94 17.08%
DPS 3.81 5.71 2.72 3.98 1.59 0.81 2.39 8.43%
NAPS 0.8579 0.8567 0.7896 0.6008 0.3501 0.5778 0.6902 3.85%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.72 0.88 0.69 0.50 0.96 0.98 1.00 -
P/RPS 0.29 0.00 0.41 0.17 0.14 0.12 0.18 8.63%
P/EPS 14.27 0.00 5.09 7.11 6.99 3,266.67 16.40 -2.38%
EY 7.01 0.00 19.63 14.05 14.30 0.03 6.10 2.44%
DY 5.56 6.82 4.35 11.00 5.21 3.06 7.50 -5.06%
P/NAPS 0.80 0.98 0.79 0.60 0.87 0.46 0.46 10.09%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/02/12 03/03/11 19/05/10 20/05/09 20/05/08 29/05/07 25/05/06 -
Price 0.74 0.92 1.03 0.56 1.00 1.00 1.04 -
P/RPS 0.29 0.00 0.61 0.19 0.15 0.12 0.19 7.62%
P/EPS 14.67 0.00 7.60 7.97 7.28 3,333.33 17.05 -2.57%
EY 6.82 0.00 13.15 12.55 13.73 0.03 5.86 2.67%
DY 5.41 6.52 2.91 9.82 5.00 3.00 7.21 -4.86%
P/NAPS 0.82 1.02 1.18 0.67 0.91 0.47 0.48 9.74%

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