[FPI] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 92.19%
YoY- 2.21%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 428,184 584,074 464,845 360,758 397,675 471,357 436,550 -0.33%
PBT 20,685 33,153 9,381 28,312 43,865 23,113 15,599 5.02%
Tax -1,070 -6,238 -2,386 -4,389 -7,246 -2,016 -1,465 -5.31%
NP 19,615 26,915 6,995 23,923 36,619 21,097 14,134 5.86%
-
NP to SH 17,857 24,589 8,125 20,468 31,719 15,862 11,742 7.55%
-
Tax Rate 5.17% 18.82% 25.43% 15.50% 16.52% 8.72% 9.39% -
Total Cost 408,569 557,159 457,850 336,835 361,056 450,260 422,416 -0.57%
-
Net Worth 245,533 233,595 216,666 214,426 202,461 144,826 183,930 5.14%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 6,981 - 2,463 -
Div Payout % - - - - 22.01% - 20.98% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 245,533 233,595 216,666 214,426 202,461 144,826 183,930 5.14%
NOSH 248,013 245,890 246,212 243,666 232,714 172,413 82,111 21.18%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.58% 4.61% 1.50% 6.63% 9.21% 4.48% 3.24% -
ROE 7.27% 10.53% 3.75% 9.55% 15.67% 10.95% 6.38% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 172.65 237.53 188.80 148.05 170.89 273.39 531.65 -17.75%
EPS 7.20 10.00 3.30 8.40 13.63 9.20 14.30 -11.24%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 3.00 -
NAPS 0.99 0.95 0.88 0.88 0.87 0.84 2.24 -13.23%
Adjusted Per Share Value based on latest NOSH - 239,463
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 165.92 226.33 180.13 139.79 154.10 182.65 169.16 -0.33%
EPS 6.92 9.53 3.15 7.93 12.29 6.15 4.55 7.55%
DPS 0.00 0.00 0.00 0.00 2.71 0.00 0.95 -
NAPS 0.9514 0.9052 0.8396 0.8309 0.7845 0.5612 0.7127 5.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 -
Price 0.665 0.65 0.67 0.88 0.69 0.55 0.31 -
P/RPS 0.39 0.27 0.35 0.00 0.40 0.20 0.06 38.44%
P/EPS 9.24 6.50 20.30 0.00 5.06 5.98 2.17 28.63%
EY 10.83 15.38 4.93 0.00 19.75 16.73 46.13 -22.26%
DY 0.00 0.00 0.00 0.00 4.35 0.00 9.68 -
P/NAPS 0.67 0.68 0.76 0.00 0.79 0.65 0.14 31.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 31/12/08 31/12/07 CAGR
Date 15/11/13 09/11/12 16/11/11 18/11/10 05/02/10 17/02/09 20/02/08 -
Price 0.76 0.73 0.71 0.94 0.72 0.50 0.80 -
P/RPS 0.44 0.31 0.38 0.00 0.42 0.18 0.15 20.56%
P/EPS 10.56 7.30 21.52 0.00 5.28 5.43 5.59 11.69%
EY 9.47 13.70 4.65 0.00 18.93 18.40 17.88 -10.45%
DY 0.00 0.00 0.00 0.00 4.17 0.00 3.75 -
P/NAPS 0.77 0.77 0.81 0.00 0.83 0.60 0.36 14.12%

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