[FPI] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -11.19%

YoY- 1.73%

Quarter Report

Formosa Q2 Results.pdf

Latest QR

Upcoming QR

FPI's Result

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	341,742	435,160	509,797	635,592	716,671	604,485	555,448	-7.76%
YoY %	-21.47%	-14.64%	-19.79%	-11.31%	18.56%	8.83%	-	-
Horiz. %	61.53%	78.34%	91.78%	114.43%	129.03%	108.83%	100.00%	-
PBT	27,000	5,207	19,923	29,266	32,216	24,976	51,908	-10.31%
YoY %	418.53%	-73.86%	-31.92%	-9.16%	28.99%	-51.88%	-	-
Horiz. %	52.02%	10.03%	38.38%	56.38%	62.06%	48.12%	100.00%	-
Tax	-1,390	-303	-837	-4,623	-6,662	-5,561	-7,593	-24.62%
YoY %	-358.75%	63.80%	81.89%	30.61%	-19.80%	26.76%	-	-
Horiz. %	18.31%	3.99%	11.02%	60.89%	87.74%	73.24%	100.00%	-
NP	25,610	4,904	19,086	24,643	25,554	19,415	44,315	-8.72%
YoY %	422.23%	-74.31%	-22.55%	-3.56%	31.62%	-56.19%	-	-
Horiz. %	57.79%	11.07%	43.07%	55.61%	57.66%	43.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,905	4,823	16,670	22,992	22,602	18,763	37,658	-8.62%
YoY %	354.18%	-71.07%	-27.50%	1.73%	20.46%	-50.18%	-	-
Horiz. %	58.17%	12.81%	44.27%	61.05%	60.02%	49.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.15%	5.82%	4.20%	15.80%	20.68%	22.27%	14.63%	-
YoY %	-11.51%	38.57%	-73.42%	-23.60%	-7.14%	52.22%	-	-
Horiz. %	35.20%	39.78%	28.71%	108.00%	141.35%	152.22%	100.00%	-
Total Cost	316,132	430,256	490,711	610,949	691,117	585,070	511,133	-7.68%
YoY %	-26.52%	-12.32%	-19.68%	-11.60%	18.13%	14.47%	-	-
Horiz. %	61.85%	84.18%	96.00%	119.53%	135.21%	114.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,463	241,896	236,787	236,328	224,466	227,587	203,318	2.61%
YoY %	-1.83%	2.16%	0.19%	5.28%	-1.37%	11.94%	-	-
Horiz. %	116.79%	118.97%	116.46%	116.24%	110.40%	111.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	17,315	6,734	14,902	15,066	9,838	14,532	23,609	-5.03%
YoY %	157.13%	-54.81%	-1.09%	53.14%	-32.30%	-38.45%	-	-
Horiz. %	73.34%	28.52%	63.12%	63.81%	41.67%	61.55%	100.00%	-
Div Payout %	79.05%	139.64%	89.40%	65.53%	43.53%	77.45%	62.70%	-
YoY %	-43.39%	56.20%	36.43%	50.54%	-43.80%	23.52%	-	-
Horiz. %	126.08%	222.71%	142.58%	104.51%	69.43%	123.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	237,463	241,896	236,787	236,328	224,466	227,587	203,318	2.61%
YoY %	-1.83%	2.16%	0.19%	5.28%	-1.37%	11.94%	-	-
Horiz. %	116.79%	118.97%	116.46%	116.24%	110.40%	111.94%	100.00%	-
NOSH	247,358	246,833	249,249	248,766	246,666	267,749	242,045	0.36%
YoY %	0.21%	-0.97%	0.19%	0.85%	-7.87%	10.62%	-	-
Horiz. %	102.20%	101.98%	102.98%	102.78%	101.91%	110.62%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.49%	1.13%	3.74%	3.88%	3.57%	3.21%	7.98%	-
YoY %	562.83%	-69.79%	-3.61%	8.68%	11.21%	-59.77%	-	-
Horiz. %	93.86%	14.16%	46.87%	48.62%	44.74%	40.23%	100.00%	-
ROE	9.22%	1.99%	7.04%	9.73%	10.07%	8.24%	18.52%	-
YoY %	363.32%	-71.73%	-27.65%	-3.38%	22.21%	-55.51%	-	-
Horiz. %	49.78%	10.75%	38.01%	52.54%	54.37%	44.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	138.16	176.30	204.53	255.50	290.54	225.76	229.48	-8.10%
YoY %	-21.63%	-13.80%	-19.95%	-12.06%	28.69%	-1.62%	-	-
Horiz. %	60.21%	76.83%	89.13%	111.34%	126.61%	98.38%	100.00%	-
EPS	8.86	1.95	6.69	9.24	9.16	7.01	15.56	-8.95%
YoY %	354.36%	-70.85%	-27.60%	0.87%	30.67%	-54.95%	-	-
Horiz. %	56.94%	12.53%	42.99%	59.38%	58.87%	45.05%	100.00%	-
DPS	7.00	2.73	5.98	6.00	4.00	5.43	9.75	-5.36%
YoY %	156.41%	-54.35%	-0.33%	50.00%	-26.34%	-44.31%	-	-
Horiz. %	71.79%	28.00%	61.33%	61.54%	41.03%	55.69%	100.00%	-
NAPS	0.96	0.98	0.95	0.95	0.91	0.85	0.84	2.24%
YoY %	-2.04%	3.16%	0.00%	4.40%	7.06%	1.19%	-	-
Horiz. %	114.29%	116.67%	113.10%	113.10%	108.33%	101.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 248,766
RPS	132.46	168.66	197.59	246.35	277.77	234.29	215.29	-7.76%
YoY %	-21.46%	-14.64%	-19.79%	-11.31%	18.56%	8.83%	-	-
Horiz. %	61.53%	78.34%	91.78%	114.43%	129.02%	108.83%	100.00%	-
EPS	8.49	1.87	6.46	8.91	8.76	7.27	14.60	-8.63%
YoY %	354.01%	-71.05%	-27.50%	1.71%	20.50%	-50.21%	-	-
Horiz. %	58.15%	12.81%	44.25%	61.03%	60.00%	49.79%	100.00%	-
DPS	6.71	2.61	5.78	5.84	3.81	5.63	9.15	-5.03%
YoY %	157.09%	-54.84%	-1.03%	53.28%	-32.33%	-38.47%	-	-
Horiz. %	73.33%	28.52%	63.17%	63.83%	41.64%	61.53%	100.00%	-
NAPS	0.9204	0.9376	0.9178	0.916	0.87	0.8821	0.788	2.61%
YoY %	-1.83%	2.16%	0.20%	5.29%	-1.37%	11.94%	-	-
Horiz. %	116.80%	118.98%	116.47%	116.24%	110.41%	111.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.775	0.69	1.00	0.70	0.64	0.77	0.97	-
P/RPS	0.56	0.39	0.49	0.27	0.22	0.34	0.42	4.90%
YoY %	43.59%	-20.41%	81.48%	22.73%	-35.29%	-19.05%	-	-
Horiz. %	133.33%	92.86%	116.67%	64.29%	52.38%	80.95%	100.00%	-
P/EPS	8.75	35.31	14.95	7.57	6.98	10.99	6.23	5.81%
YoY %	-75.22%	136.19%	97.49%	8.45%	-36.49%	76.40%	-	-
Horiz. %	140.45%	566.77%	239.97%	121.51%	112.04%	176.40%	100.00%	-
EY	11.43	2.83	6.69	13.20	14.32	9.10	16.04	-5.48%
YoY %	303.89%	-57.70%	-49.32%	-7.82%	57.36%	-43.27%	-	-
Horiz. %	71.26%	17.64%	41.71%	82.29%	89.28%	56.73%	100.00%	-
DY	9.03	3.95	5.98	8.57	6.25	7.05	10.06	-1.78%
YoY %	128.61%	-33.95%	-30.22%	37.12%	-11.35%	-29.92%	-	-
Horiz. %	89.76%	39.26%	59.44%	85.19%	62.13%	70.08%	100.00%	-
P/NAPS	0.81	0.70	1.05	0.74	0.70	0.91	1.15	-5.66%
YoY %	15.71%	-33.33%	41.89%	5.71%	-23.08%	-20.87%	-	-
Horiz. %	70.43%	60.87%	91.30%	64.35%	60.87%	79.13%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	12/08/16	28/08/15	28/08/14	16/08/13	15/08/12	18/08/11	30/07/10	-
Price	0.81	0.63	1.03	0.69	0.62	0.71	0.92	-
P/RPS	0.59	0.36	0.50	0.27	0.21	0.31	0.40	6.68%
YoY %	63.89%	-28.00%	85.19%	28.57%	-32.26%	-22.50%	-	-
Horiz. %	147.50%	90.00%	125.00%	67.50%	52.50%	77.50%	100.00%	-
P/EPS	9.15	32.24	15.40	7.47	6.77	10.13	5.91	7.54%
YoY %	-71.62%	109.35%	106.16%	10.34%	-33.17%	71.40%	-	-
Horiz. %	154.82%	545.52%	260.58%	126.40%	114.55%	171.40%	100.00%	-
EY	10.93	3.10	6.49	13.39	14.78	9.87	16.91	-7.00%
YoY %	252.58%	-52.23%	-51.53%	-9.40%	49.75%	-41.63%	-	-
Horiz. %	64.64%	18.33%	38.38%	79.18%	87.40%	58.37%	100.00%	-
DY	8.64	4.33	5.80	8.70	6.45	7.64	10.60	-3.34%
YoY %	99.54%	-25.34%	-33.33%	34.88%	-15.58%	-27.92%	-	-
Horiz. %	81.51%	40.85%	54.72%	82.08%	60.85%	72.08%	100.00%	-
P/NAPS	0.84	0.64	1.08	0.73	0.68	0.84	1.10	-4.39%
YoY %	31.25%	-40.74%	47.95%	7.35%	-19.05%	-23.64%	-	-
Horiz. %	76.36%	58.18%	98.18%	66.36%	61.82%	76.36%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:40:00

EMA 5

5 Mins

BUY

2024-05-21 16:35:00

EMA 5

5 Mins

SELL

2024-05-21 16:15:00

EMA 5

5 Mins

BUY

2024-05-21 15:00:00

EMA 5

Hourly

SELL

2024-05-21 12:00:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

364

MBSB

MALAYSIA BUILDING SOCIETY BHD

340

TOPGLOV

TOP GLOVE CORPORATION BHD

337

DNEX

DAGANG NEXCHANGE BERHAD

335

NOTION

NOTION VTEC BHD

328

PTRANS

PERAK TRANSIT BERHAD

313

HLIND

HONG LEONG INDUSTRIES BHD

303

PBBANK

PUBLIC BANK BHD

302

MAYBANK

MALAYAN BANKING BHD

292

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More