[FPI] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.75%
YoY- 125.61%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Revenue 91,696 74,927 173,288 227,380 206,472 190,992 140,255 -7.12%
PBT 11,605 5,603 10,838 15,042 6,425 13,461 16,068 -5.50%
Tax -2,356 -2,178 -1,099 -2,742 -825 -2,106 -2,306 0.37%
NP 9,249 3,425 9,739 12,300 5,600 11,355 13,762 -6.67%
-
NP to SH 9,045 3,984 8,642 11,267 4,994 9,818 11,694 -4.36%
-
Tax Rate 20.30% 38.87% 10.14% 18.23% 12.84% 15.65% 14.35% -
Total Cost 82,447 71,502 163,549 215,080 200,872 179,637 126,493 -7.17%
-
Net Worth 257,252 244,020 244,445 232,688 219,735 210,727 201,460 4.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Net Worth 257,252 244,020 244,445 232,688 219,735 210,727 201,460 4.34%
NOSH 247,358 248,999 246,914 244,934 249,700 239,463 231,564 1.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
NP Margin 10.09% 4.57% 5.62% 5.41% 2.71% 5.95% 9.81% -
ROE 3.52% 1.63% 3.54% 4.84% 2.27% 4.66% 5.80% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
RPS 37.07 30.09 70.18 92.83 82.69 79.76 60.57 -8.18%
EPS 3.70 1.60 3.50 4.60 2.00 4.10 5.05 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.98 0.99 0.95 0.88 0.88 0.87 3.15%
Adjusted Per Share Value based on latest NOSH - 244,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
RPS 35.52 29.03 67.13 88.09 79.99 73.99 54.34 -7.12%
EPS 3.50 1.54 3.35 4.37 1.93 3.80 4.53 -4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9966 0.9454 0.947 0.9015 0.8513 0.8164 0.7805 4.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/12/09 -
Price 0.675 0.98 0.665 0.65 0.67 0.88 0.69 -
P/RPS 1.82 3.26 0.95 0.70 0.81 0.00 1.14 8.47%
P/EPS 18.46 61.25 19.00 14.13 33.50 0.00 13.66 5.37%
EY 5.42 1.63 5.26 7.08 2.99 0.00 7.32 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.67 0.68 0.76 0.00 0.79 -3.33%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/12/09 CAGR
Date 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 18/11/10 05/02/10 -
Price 0.745 0.86 0.76 0.73 0.71 0.94 0.72 -
P/RPS 2.01 2.86 1.08 0.79 0.86 0.00 1.19 9.54%
P/EPS 20.37 53.75 21.71 15.87 35.50 0.00 14.26 6.39%
EY 4.91 1.86 4.61 6.30 2.82 0.00 7.01 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 0.77 0.77 0.81 0.00 0.83 -2.44%

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