[FPI] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 117.16%
YoY- 75.45%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 544,130 544,566 571,654 457,498 337,365 312,760 289,533 11.07%
PBT 19,115 14,429 519 6,065 3,199 8,284 3,957 29.98%
Tax -916 -1,061 32 -908 -393 -1,161 -243 24.72%
NP 18,199 13,368 551 5,157 2,806 7,123 3,714 30.29%
-
NP to SH 13,126 10,935 20 4,923 2,806 7,123 3,714 23.39%
-
Tax Rate 4.79% 7.35% -6.17% 14.97% 12.29% 14.01% 6.14% -
Total Cost 525,931 531,198 571,103 452,341 334,559 305,637 285,819 10.68%
-
Net Worth 190,899 180,339 174,769 177,498 174,836 163,606 173,763 1.57%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 12,649 8,228 2,461 6,163 4,104 8,180 4,078 20.74%
Div Payout % 96.37% 75.25% 12,307.69% 125.19% 146.26% 114.84% 109.83% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 190,899 180,339 174,769 177,498 174,836 163,606 173,763 1.57%
NOSH 229,999 82,346 82,051 82,175 82,082 81,803 81,578 18.83%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.34% 2.45% 0.10% 1.13% 0.83% 2.28% 1.28% -
ROE 6.88% 6.06% 0.01% 2.77% 1.60% 4.35% 2.14% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 236.58 661.31 696.70 556.74 411.01 382.33 354.91 -6.53%
EPS 5.71 13.28 0.02 5.99 3.42 8.71 4.55 3.85%
DPS 5.50 10.00 3.00 7.50 5.00 10.00 5.00 1.59%
NAPS 0.83 2.19 2.13 2.16 2.13 2.00 2.13 -14.52%
Adjusted Per Share Value based on latest NOSH - 82,175
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 210.88 211.05 221.54 177.30 130.75 121.21 112.21 11.07%
EPS 5.09 4.24 0.01 1.91 1.09 2.76 1.44 23.39%
DPS 4.90 3.19 0.95 2.39 1.59 3.17 1.58 20.73%
NAPS 0.7398 0.6989 0.6773 0.6879 0.6776 0.6341 0.6734 1.57%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.50 0.96 0.98 1.00 1.28 1.18 1.47 -
P/RPS 0.21 0.15 0.14 0.18 0.31 0.31 0.41 -10.54%
P/EPS 8.76 7.23 4,020.51 16.69 37.44 13.55 32.29 -19.52%
EY 11.41 13.83 0.02 5.99 2.67 7.38 3.10 24.23%
DY 11.00 10.42 3.06 7.50 3.91 8.47 3.40 21.59%
P/NAPS 0.60 0.44 0.46 0.46 0.60 0.59 0.69 -2.30%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 20/05/09 20/05/08 29/05/07 25/05/06 31/05/05 19/05/04 29/05/03 -
Price 0.56 1.00 1.00 1.04 1.18 1.10 1.35 -
P/RPS 0.24 0.15 0.14 0.19 0.29 0.29 0.38 -7.36%
P/EPS 9.81 7.53 4,102.56 17.36 34.52 12.63 29.65 -16.82%
EY 10.19 13.28 0.02 5.76 2.90 7.92 3.37 20.23%
DY 9.82 10.00 3.00 7.21 4.24 9.09 3.70 17.64%
P/NAPS 0.67 0.46 0.47 0.48 0.55 0.55 0.63 1.03%

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