[FPI] YoY 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- 19.98%
YoY- 34.18%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
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 201,737 135,138 169,766 133,601 186,947 165,927 193,549 0.72%
PBT 13,860 994 14,851 15,050 11,590 10,259 5,215 18.51%
Tax -2,041 -524 -2,283 -2,478 -905 -705 -667 21.45%
NP 11,819 470 12,568 12,572 10,685 9,554 4,548 18.05%
-
NP to SH 10,360 1,071 10,650 10,921 8,139 8,235 3,199 22.65%
-
Tax Rate 14.73% 52.72% 15.37% 16.47% 7.81% 6.87% 12.79% -
Total Cost 189,918 134,668 157,198 121,029 176,262 156,373 189,001 0.08%
-
Net Worth 224,466 227,587 203,318 195,428 197,109 183,091 185,377 3.38%
Dividend
30/06/12 30/06/11 30/06/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 6,897 - - - -
Div Payout % - - - 63.16% - - - -
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 224,466 227,587 203,318 195,428 197,109 183,091 185,377 3.38%
NOSH 246,666 267,749 242,045 229,915 82,129 82,103 82,025 21.09%
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 5.86% 0.35% 7.40% 9.41% 5.72% 5.76% 2.35% -
ROE 4.62% 0.47% 5.24% 5.59% 4.13% 4.50% 1.73% -
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 81.79 50.47 70.14 58.11 227.63 202.09 235.96 -16.81%
EPS 4.20 0.40 4.40 4.75 9.91 10.03 3.90 1.29%
DPS 0.00 0.00 0.00 3.00 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 78.17 52.37 65.78 51.77 72.44 64.30 75.00 0.72%
EPS 4.01 0.42 4.13 4.23 3.15 3.19 1.24 22.62%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.8698 0.8819 0.7879 0.7573 0.7638 0.7095 0.7183 3.38%
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 0.78 1.53 0.00 1.12 0.23 0.45 0.50 8.03%
P/EPS 15.24 192.50 0.00 13.68 5.25 8.97 30.00 -11.10%
EY 6.56 0.52 0.00 7.31 19.06 11.14 3.33 12.50%
DY 0.00 0.00 0.00 4.62 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 0.76 1.41 0.00 1.15 0.52 0.46 0.42 10.85%
P/EPS 14.76 177.50 0.00 14.11 11.91 9.27 25.64 -9.15%
EY 6.77 0.56 0.00 7.09 8.40 10.78 3.90 10.06%
DY 0.00 0.00 0.00 4.48 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