[FPI] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -54.02%
YoY- 58.26%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 91,327 104,808 97,754 114,743 150,400 153,505 155,119 -8.44%
PBT 3,786 10,465 -1,154 3,634 3,406 7,680 8,557 -12.69%
Tax -1,346 59 327 616 -938 -2,341 -1,894 -5.52%
NP 2,440 10,524 -827 4,250 2,468 5,339 6,663 -15.40%
-
NP to SH 2,367 9,032 -449 3,974 2,511 4,286 5,813 -13.89%
-
Tax Rate 35.55% -0.56% - -16.95% 27.54% 30.48% 22.13% -
Total Cost 88,887 94,284 98,581 110,493 147,932 148,166 148,456 -8.18%
-
Net Worth 252,305 267,146 222,254 250,858 243,567 221,368 217,987 2.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,841 17,315 6,734 14,902 15,066 9,838 14,532 0.35%
Div Payout % 627.02% 191.71% 0.00% 375.00% 600.00% 229.55% 250.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 252,305 267,146 222,254 250,858 243,567 221,368 217,987 2.46%
NOSH 247,358 247,358 247,358 248,374 251,100 245,965 242,208 0.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.67% 10.04% -0.85% 3.70% 1.64% 3.48% 4.30% -
ROE 0.94% 3.38% -0.20% 1.58% 1.03% 1.94% 2.67% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.92 42.37 43.54 46.20 59.90 62.41 64.04 -8.76%
EPS 1.00 3.60 -0.20 1.60 1.00 1.70 2.40 -13.56%
DPS 6.00 7.00 3.00 6.00 6.00 4.00 6.00 0.00%
NAPS 1.02 1.08 0.99 1.01 0.97 0.90 0.90 2.10%
Adjusted Per Share Value based on latest NOSH - 248,374
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.40 40.62 37.89 44.47 58.29 59.50 60.12 -8.44%
EPS 0.92 3.50 -0.17 1.54 0.97 1.66 2.25 -13.83%
DPS 5.75 6.71 2.61 5.78 5.84 3.81 5.63 0.35%
NAPS 0.9779 1.0354 0.8614 0.9723 0.944 0.858 0.8449 2.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.865 0.89 0.76 0.755 0.71 0.72 0.88 -
P/RPS 2.34 2.10 3.82 1.63 1.19 1.15 0.00 -
P/EPS 90.39 24.37 -380.00 47.19 71.00 41.32 0.00 -
EY 1.11 4.10 -0.26 2.12 1.41 2.42 0.00 -
DY 6.94 7.87 3.95 7.95 8.45 5.56 6.82 0.29%
P/NAPS 0.85 0.82 0.77 0.75 0.73 0.80 0.98 -2.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 09/02/15 21/02/14 22/02/13 24/02/12 03/03/11 -
Price 1.01 0.91 0.84 0.915 0.79 0.74 0.92 -
P/RPS 2.74 2.15 4.22 1.98 1.32 1.19 0.00 -
P/EPS 105.55 24.92 -420.00 57.19 79.00 42.47 0.00 -
EY 0.95 4.01 -0.24 1.75 1.27 2.35 0.00 -
DY 5.94 7.69 3.57 6.56 7.59 5.41 6.52 -1.53%
P/NAPS 0.99 0.84 0.85 0.91 0.81 0.82 1.02 -0.49%

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