[FPI] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -1343.18%
YoY- -238.91%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 150,400 153,505 155,119 72,772 108,017 96,826 101,588 5.97%
PBT 3,406 7,680 8,557 -4,000 -1,170 -6,705 -5,443 -
Tax -938 -2,341 -1,894 1,102 404 972 1,978 -
NP 2,468 5,339 6,663 -2,898 -766 -5,733 -3,465 -
-
NP to SH 2,511 4,286 5,813 -2,735 -807 -5,440 -3,098 -
-
Tax Rate 27.54% 30.48% 22.13% - - - - -
Total Cost 147,932 148,166 148,456 75,670 108,783 102,559 105,053 5.19%
-
Net Worth 243,567 221,368 217,987 190,899 180,339 174,769 177,498 4.79%
Dividend
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 15,066 9,838 14,532 12,649 5,764 2,461 6,163 14.13%
Div Payout % 600.00% 229.55% 250.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 243,567 221,368 217,987 190,899 180,339 174,769 177,498 4.79%
NOSH 251,100 245,965 242,208 229,999 82,346 82,051 82,175 17.97%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.64% 3.48% 4.30% -3.98% -0.71% -5.92% -3.41% -
ROE 1.03% 1.94% 2.67% -1.43% -0.45% -3.11% -1.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.90 62.41 64.04 31.64 131.17 118.01 123.62 -10.16%
EPS 1.00 1.70 2.40 -1.47 -0.98 -6.63 -3.77 -
DPS 6.00 4.00 6.00 5.50 7.00 3.00 7.50 -3.24%
NAPS 0.97 0.90 0.90 0.83 2.19 2.13 2.16 -11.17%
Adjusted Per Share Value based on latest NOSH - 229,999
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.29 59.50 60.12 28.21 41.87 37.53 39.37 5.97%
EPS 0.97 1.66 2.25 -1.06 -0.31 -2.11 -1.20 -
DPS 5.84 3.81 5.63 4.90 2.23 0.95 2.39 14.13%
NAPS 0.944 0.858 0.8449 0.7399 0.699 0.6774 0.688 4.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.71 0.72 0.88 0.50 0.96 0.98 1.00 -
P/RPS 1.19 1.15 0.00 1.58 0.73 0.83 0.81 5.85%
P/EPS 71.00 41.32 0.00 -42.05 -97.96 -14.78 -26.53 -
EY 1.41 2.42 0.00 -2.38 -1.02 -6.77 -3.77 -
DY 8.45 5.56 6.82 11.00 7.29 3.06 7.50 1.78%
P/NAPS 0.73 0.80 0.98 0.60 0.44 0.46 0.46 7.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/02/13 24/02/12 03/03/11 20/05/09 20/05/08 29/05/07 25/05/06 -
Price 0.79 0.74 0.92 0.56 1.00 1.00 1.04 -
P/RPS 1.32 1.19 0.00 1.77 0.76 0.85 0.84 6.91%
P/EPS 79.00 42.47 0.00 -47.09 -102.04 -15.08 -27.59 -
EY 1.27 2.35 0.00 -2.12 -0.98 -6.63 -3.63 -
DY 7.59 5.41 6.52 9.82 7.00 3.00 7.21 0.76%
P/NAPS 0.81 0.82 1.02 0.67 0.46 0.47 0.48 8.04%

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