[FPI] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 19.37%
YoY- -31.93%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 397,675 471,357 436,550 474,828 355,910 262,606 244,233 8.45%
PBT 43,865 23,113 15,599 7,225 11,508 10,096 6,653 36.89%
Tax -7,246 -2,016 -1,465 -940 -2,667 -1,536 -1,828 25.77%
NP 36,619 21,097 14,134 6,285 8,841 8,560 4,825 40.14%
-
NP to SH 31,719 15,862 11,742 5,460 8,021 8,560 4,825 36.82%
-
Tax Rate 16.52% 8.72% 9.39% 13.01% 23.18% 15.21% 27.48% -
Total Cost 361,056 450,260 422,416 468,543 347,069 254,046 239,408 7.08%
-
Net Worth 202,461 144,826 183,930 179,810 193,751 177,923 176,980 2.26%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,981 - 2,463 - - - - -
Div Payout % 22.01% - 20.98% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 202,461 144,826 183,930 179,810 193,751 177,923 176,980 2.26%
NOSH 232,714 172,413 82,111 82,105 82,098 81,992 81,935 18.98%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.21% 4.48% 3.24% 1.32% 2.48% 3.26% 1.98% -
ROE 15.67% 10.95% 6.38% 3.04% 4.14% 4.81% 2.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 170.89 273.39 531.65 578.32 433.52 320.28 298.08 -8.84%
EPS 13.63 9.20 14.30 6.65 9.77 10.44 5.89 14.99%
DPS 3.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 2.24 2.19 2.36 2.17 2.16 -14.05%
Adjusted Per Share Value based on latest NOSH - 81,944
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 154.10 182.65 169.16 184.00 137.92 101.76 94.64 8.45%
EPS 12.29 6.15 4.55 2.12 3.11 3.32 1.87 36.82%
DPS 2.71 0.00 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.7845 0.5612 0.7127 0.6968 0.7508 0.6895 0.6858 2.26%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.69 0.55 0.31 0.98 1.02 1.38 1.25 -
P/RPS 0.40 0.20 0.06 0.17 0.24 0.43 0.42 -0.80%
P/EPS 5.06 5.98 2.17 14.74 10.44 13.22 21.23 -21.24%
EY 19.75 16.73 46.13 6.79 9.58 7.57 4.71 26.95%
DY 4.35 0.00 9.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.14 0.45 0.43 0.64 0.58 5.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 05/02/10 17/02/09 20/02/08 09/02/07 22/02/06 28/02/05 26/02/04 -
Price 0.72 0.50 0.80 1.03 1.05 1.36 1.25 -
P/RPS 0.42 0.18 0.15 0.18 0.24 0.42 0.42 0.00%
P/EPS 5.28 5.43 5.59 15.49 10.75 13.03 21.23 -20.68%
EY 18.93 18.40 17.88 6.46 9.30 7.68 4.71 26.06%
DY 4.17 0.00 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.60 0.36 0.47 0.44 0.63 0.58 6.14%

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