[FPI] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 10.0%
YoY- 28.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 713,388 516,746 679,064 514,840 696,954 584,704 667,612 1.15%
PBT 36,222 5,912 59,404 55,594 44,426 21,196 13,068 19.38%
Tax -6,992 -3,122 -9,132 -9,880 -4,350 -1,400 -2,370 20.68%
NP 29,230 2,790 50,272 45,714 40,076 19,796 10,698 19.08%
-
NP to SH 26,644 6,260 42,600 40,050 31,286 16,748 9,148 20.41%
-
Tax Rate 19.30% 52.81% 15.37% 17.77% 9.79% 6.61% 18.14% -
Total Cost 684,158 513,956 628,792 469,126 656,878 564,908 656,914 0.70%
-
Net Worth 224,500 204,653 203,318 197,005 197,077 183,078 185,587 3.36%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 13,906 - - - -
Div Payout % - - - 34.72% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 224,500 204,653 203,318 197,005 197,077 183,078 185,587 3.36%
NOSH 246,703 240,769 242,045 231,770 82,115 82,098 82,118 21.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.10% 0.54% 7.40% 8.88% 5.75% 3.39% 1.60% -
ROE 11.87% 3.06% 20.95% 20.33% 15.87% 9.15% 4.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 289.17 214.62 280.55 222.13 848.75 712.20 812.99 -16.44%
EPS 10.80 2.60 17.60 17.28 38.10 20.40 11.14 -0.53%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.84 0.85 2.40 2.23 2.26 -14.62%
Adjusted Per Share Value based on latest NOSH - 229,915
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 276.44 200.24 263.14 199.50 270.07 226.57 258.70 1.15%
EPS 10.32 2.43 16.51 15.52 12.12 6.49 3.54 20.43%
DPS 0.00 0.00 0.00 5.39 0.00 0.00 0.00 -
NAPS 0.8699 0.793 0.7879 0.7634 0.7637 0.7094 0.7192 3.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.64 0.77 0.97 0.65 0.52 0.90 1.17 -
P/RPS 0.22 0.36 0.00 0.29 0.06 0.13 0.14 8.17%
P/EPS 5.93 29.62 0.00 3.76 1.36 4.41 10.50 -9.45%
EY 16.88 3.38 0.00 26.58 73.27 22.67 9.52 10.46%
DY 0.00 0.00 0.00 9.23 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 0.00 0.76 0.22 0.40 0.52 5.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/12 18/08/11 30/07/10 18/11/09 18/11/08 21/11/07 22/11/06 -
Price 0.62 0.71 0.92 0.67 1.18 0.93 1.00 -
P/RPS 0.21 0.33 0.00 0.30 0.14 0.13 0.12 10.21%
P/EPS 5.74 27.31 0.00 3.88 3.10 4.56 8.98 -7.48%
EY 17.42 3.66 0.00 25.79 32.29 21.94 11.14 8.08%
DY 0.00 0.00 0.00 8.96 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.00 0.79 0.49 0.42 0.44 7.85%

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