[FPI] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -99.15%
YoY- -99.59%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 627,703 544,130 544,566 571,654 457,498 337,365 312,760 10.86%
PBT 42,808 19,115 14,429 519 6,065 3,199 8,284 27.51%
Tax -6,809 -916 -1,061 32 -908 -393 -1,161 29.93%
NP 35,999 18,199 13,368 551 5,157 2,806 7,123 27.10%
-
NP to SH 30,674 13,126 10,935 20 4,923 2,806 7,123 24.12%
-
Tax Rate 15.91% 4.79% 7.35% -6.17% 14.97% 12.29% 14.01% -
Total Cost 591,704 525,931 531,198 571,103 452,341 334,559 305,637 10.27%
-
Net Worth 217,987 190,899 180,339 174,769 177,498 174,836 163,606 4.33%
Dividend
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 31,244 12,649 8,228 2,461 6,163 4,104 8,180 21.93%
Div Payout % 101.86% 96.37% 75.25% 12,307.69% 125.19% 146.26% 114.84% -
Equity
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 217,987 190,899 180,339 174,769 177,498 174,836 163,606 4.33%
NOSH 242,208 229,999 82,346 82,051 82,175 82,082 81,803 17.42%
Ratio Analysis
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.74% 3.34% 2.45% 0.10% 1.13% 0.83% 2.28% -
ROE 14.07% 6.88% 6.06% 0.01% 2.77% 1.60% 4.35% -
Per Share
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 259.16 236.58 661.31 696.70 556.74 411.01 382.33 -5.59%
EPS 12.66 5.71 13.28 0.02 5.99 3.42 8.71 5.69%
DPS 13.00 5.50 10.00 3.00 7.50 5.00 10.00 3.95%
NAPS 0.90 0.83 2.19 2.13 2.16 2.13 2.00 -11.14%
Adjusted Per Share Value based on latest NOSH - 82,051
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 243.24 210.85 211.02 221.52 177.28 130.73 121.20 10.86%
EPS 11.89 5.09 4.24 0.01 1.91 1.09 2.76 24.13%
DPS 12.11 4.90 3.19 0.95 2.39 1.59 3.17 21.94%
NAPS 0.8447 0.7397 0.6988 0.6772 0.6878 0.6775 0.634 4.33%
Price Multiplier on Financial Quarter End Date
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/12/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.88 0.50 0.96 0.98 1.00 1.28 1.18 -
P/RPS 0.34 0.21 0.15 0.14 0.18 0.31 0.31 1.37%
P/EPS 6.95 8.76 7.23 4,020.51 16.69 37.44 13.55 -9.40%
EY 14.39 11.41 13.83 0.02 5.99 2.67 7.38 10.38%
DY 14.77 11.00 10.42 3.06 7.50 3.91 8.47 8.57%
P/NAPS 0.98 0.60 0.44 0.46 0.46 0.60 0.59 7.79%
Price Multiplier on Announcement Date
31/12/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/03/11 20/05/09 20/05/08 29/05/07 25/05/06 31/05/05 19/05/04 -
Price 0.92 0.56 1.00 1.00 1.04 1.18 1.10 -
P/RPS 0.35 0.24 0.15 0.14 0.19 0.29 0.29 2.82%
P/EPS 7.26 9.81 7.53 4,102.56 17.36 34.52 12.63 -7.86%
EY 13.77 10.19 13.28 0.02 5.76 2.90 7.92 8.53%
DY 14.13 9.82 10.00 3.00 7.21 4.24 9.09 6.74%
P/NAPS 1.02 0.67 0.46 0.47 0.48 0.55 0.55 9.57%

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