[FPI] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -77.71%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Revenue 104,808 97,754 114,743 150,400 153,505 155,119 72,772 5.54%
PBT 10,465 -1,154 3,634 3,406 7,680 8,557 -4,000 -
Tax 59 327 616 -938 -2,341 -1,894 1,102 -35.16%
NP 10,524 -827 4,250 2,468 5,339 6,663 -2,898 -
-
NP to SH 9,032 -449 3,974 2,511 4,286 5,813 -2,735 -
-
Tax Rate -0.56% - -16.95% 27.54% 30.48% 22.13% - -
Total Cost 94,284 98,581 110,493 147,932 148,166 148,456 75,670 3.30%
-
Net Worth 267,146 222,254 250,858 243,567 221,368 217,987 190,899 5.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Div 17,315 6,734 14,902 15,066 9,838 14,532 12,649 4.75%
Div Payout % 191.71% 0.00% 375.00% 600.00% 229.55% 250.00% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Net Worth 267,146 222,254 250,858 243,567 221,368 217,987 190,899 5.09%
NOSH 247,358 247,358 248,374 251,100 245,965 242,208 229,999 1.08%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
NP Margin 10.04% -0.85% 3.70% 1.64% 3.48% 4.30% -3.98% -
ROE 3.38% -0.20% 1.58% 1.03% 1.94% 2.67% -1.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
RPS 42.37 43.54 46.20 59.90 62.41 64.04 31.64 4.41%
EPS 3.60 -0.20 1.60 1.00 1.70 2.40 -1.47 -
DPS 7.00 3.00 6.00 6.00 4.00 6.00 5.50 3.63%
NAPS 1.08 0.99 1.01 0.97 0.90 0.90 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 251,100
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
RPS 40.62 37.89 44.47 58.29 59.50 60.12 28.21 5.54%
EPS 3.50 -0.17 1.54 0.97 1.66 2.25 -1.06 -
DPS 6.71 2.61 5.78 5.84 3.81 5.63 4.90 4.76%
NAPS 1.0354 0.8614 0.9723 0.944 0.858 0.8449 0.7399 5.09%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/03/09 -
Price 0.89 0.76 0.755 0.71 0.72 0.88 0.50 -
P/RPS 2.10 3.82 1.63 1.19 1.15 0.00 1.58 4.30%
P/EPS 24.37 -380.00 47.19 71.00 41.32 0.00 -42.05 -
EY 4.10 -0.26 2.12 1.41 2.42 0.00 -2.38 -
DY 7.87 3.95 7.95 8.45 5.56 6.82 11.00 -4.83%
P/NAPS 0.82 0.77 0.75 0.73 0.80 0.98 0.60 4.73%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/03/09 CAGR
Date 26/02/16 09/02/15 21/02/14 22/02/13 24/02/12 03/03/11 20/05/09 -
Price 0.91 0.84 0.915 0.79 0.74 0.92 0.56 -
P/RPS 2.15 4.22 1.98 1.32 1.19 0.00 1.77 2.92%
P/EPS 24.92 -420.00 57.19 79.00 42.47 0.00 -47.09 -
EY 4.01 -0.24 1.75 1.27 2.35 0.00 -2.12 -
DY 7.69 3.57 6.56 7.59 5.41 6.52 9.82 -3.55%
P/NAPS 0.84 0.85 0.91 0.81 0.82 1.02 0.67 3.40%

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