[FPI] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
03-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -35.8%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 543,015 734,473 618,350 515,878 544,129 544,567 571,654 -0.75%
PBT 24,034 36,559 17,062 36,869 19,111 14,432 520 76.32%
Tax -169 -7,176 -4,727 -6,283 -914 -725 32 -
NP 23,865 29,383 12,335 30,586 18,197 13,707 552 74.59%
-
NP to SH 21,824 27,100 12,411 26,281 13,125 11,274 21 179.46%
-
Tax Rate 0.70% 19.63% 27.70% 17.04% 4.78% 5.02% -6.15% -
Total Cost 519,150 705,090 606,015 485,292 525,932 530,860 571,102 -1.40%
-
Net Worth 250,560 238,972 221,368 221,055 155,016 90,328 149,100 7.98%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Div 14,884 14,781 9,838 14,737 10,272 4,105 2,100 33.60%
Div Payout % 68.20% 54.55% 79.27% 56.07% 78.26% 36.42% 10,000.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 250,560 238,972 221,368 221,055 155,016 90,328 149,100 7.98%
NOSH 248,079 246,363 245,965 245,616 186,766 82,117 70,000 20.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.39% 4.00% 1.99% 5.93% 3.34% 2.52% 0.10% -
ROE 8.71% 11.34% 5.61% 11.89% 8.47% 12.48% 0.01% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 218.89 298.13 251.40 210.03 291.34 663.16 816.65 -17.70%
EPS 8.80 11.00 5.00 10.70 7.03 6.87 0.03 131.76%
DPS 6.00 6.00 4.00 6.00 5.50 5.00 3.00 10.79%
NAPS 1.01 0.97 0.90 0.90 0.83 1.10 2.13 -10.45%
Adjusted Per Share Value based on latest NOSH - 242,208
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 210.47 284.67 239.67 199.95 210.90 211.07 221.57 -0.75%
EPS 8.46 10.50 4.81 10.19 5.09 4.37 0.01 171.08%
DPS 5.77 5.73 3.81 5.71 3.98 1.59 0.81 33.70%
NAPS 0.9711 0.9262 0.858 0.8568 0.6008 0.3501 0.5779 7.98%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/03/09 31/03/08 30/03/07 -
Price 0.755 0.71 0.72 0.88 0.50 0.96 0.98 -
P/RPS 0.34 0.24 0.29 0.00 0.17 0.14 0.12 16.65%
P/EPS 8.58 6.45 14.27 0.00 7.11 6.99 3,266.67 -58.48%
EY 11.65 15.49 7.01 0.00 14.05 14.30 0.03 141.59%
DY 7.95 8.45 5.56 6.82 11.00 5.21 3.06 15.17%
P/NAPS 0.75 0.73 0.80 0.98 0.60 0.87 0.46 7.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/02/14 22/02/13 24/02/12 03/03/11 20/05/09 20/05/08 29/05/07 -
Price 0.915 0.79 0.74 0.92 0.56 1.00 1.00 -
P/RPS 0.42 0.26 0.29 0.00 0.19 0.15 0.12 20.36%
P/EPS 10.40 7.18 14.67 0.00 7.97 7.28 3,333.33 -57.41%
EY 9.61 13.92 6.82 0.00 12.55 13.73 0.03 134.80%
DY 6.56 7.59 5.41 6.52 9.82 5.00 3.00 12.27%
P/NAPS 0.91 0.81 0.82 1.02 0.67 0.91 0.47 10.26%

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