[FAREAST] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	296,468	526,625	559,896	580,026	590,452	372,066	366,870	-13.23%
YoY %	-43.70%	-5.94%	-3.47%	-1.77%	58.70%	1.42%	-	-
Horiz. %	80.81%	143.55%	152.61%	158.10%	160.94%	101.42%	100.00%	-
PBT	79,080	181,200	214,402	219,404	194,088	115,946	103,306	-16.30%
YoY %	-56.36%	-15.49%	-2.28%	13.04%	67.40%	12.24%	-	-
Horiz. %	76.55%	175.40%	207.54%	212.38%	187.88%	112.24%	100.00%	-
Tax	-16,424	-33,129	-40,585	-39,968	-40,708	-25,351	-22,508	-18.93%
YoY %	50.42%	18.37%	-1.54%	1.82%	-60.58%	-12.63%	-	-
Horiz. %	72.97%	147.19%	180.31%	177.57%	180.86%	112.63%	100.00%	-
NP	62,656	148,071	173,817	179,436	153,380	90,595	80,798	-15.58%
YoY %	-57.69%	-14.81%	-3.13%	16.99%	69.30%	12.13%	-	-
Horiz. %	77.55%	183.26%	215.13%	222.08%	189.83%	112.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,104	132,612	156,593	160,318	132,516	77,593	68,026	-11.00%
YoY %	-56.94%	-15.31%	-2.32%	20.98%	70.78%	14.06%	-	-
Horiz. %	83.94%	194.94%	230.20%	235.67%	194.80%	114.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.77%	18.28%	18.93%	18.22%	20.97%	21.86%	21.79%	-
YoY %	13.62%	-3.43%	3.90%	-13.11%	-4.07%	0.32%	-	-
Horiz. %	95.32%	83.89%	86.87%	83.62%	96.24%	100.32%	100.00%	-
Total Cost	233,812	378,554	386,078	400,590	437,072	281,471	286,072	-12.57%
YoY %	-38.24%	-1.95%	-3.62%	-8.35%	55.28%	-1.61%	-	-
Horiz. %	81.73%	132.33%	134.96%	140.03%	152.78%	98.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	659,518	644,490	635,715	613,489	585,026	552,253	533,145	15.22%
YoY %	2.33%	1.38%	3.62%	4.87%	5.93%	3.58%	-	-
Horiz. %	123.70%	120.88%	119.24%	115.07%	109.73%	103.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	50,773	67,629	810	-	27,005	17,996	-
YoY %	-	-24.92%	8,249.26%	0.00%	-	50.06%	-	-
Horiz. %	-	282.13%	375.80%	4.50%	-	150.06%	100.00%	-
Div Payout %	-	38.29%	43.19%	0.51%	-	34.80%	26.46%	-
YoY %	-	-11.35%	8,368.63%	0.00%	-	31.52%	-	-
Horiz. %	-	144.71%	163.23%	1.93%	-	131.52%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	659,518	644,490	635,715	613,489	585,026	552,253	533,145	15.22%
YoY %	2.33%	1.38%	3.62%	4.87%	5.93%	3.58%	-	-
Horiz. %	123.70%	120.88%	119.24%	115.07%	109.73%	103.58%	100.00%	-
NOSH	135,703	135,397	135,258	135,129	135,110	135,025	134,973	0.35%
YoY %	0.23%	0.10%	0.10%	0.01%	0.06%	0.04%	-	-
Horiz. %	100.54%	100.31%	100.21%	100.12%	100.10%	100.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	21.13%	28.12%	31.04%	30.94%	25.98%	24.35%	22.02%	-
YoY %	-24.86%	-9.41%	0.32%	19.09%	6.69%	10.58%	-	-
Horiz. %	95.96%	127.70%	140.96%	140.51%	117.98%	110.58%	100.00%	-
ROE	8.66%	20.58%	24.63%	26.13%	22.65%	14.05%	12.76%	-
YoY %	-57.92%	-16.44%	-5.74%	15.36%	61.21%	10.11%	-	-
Horiz. %	67.87%	161.29%	193.03%	204.78%	177.51%	110.11%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	218.47	388.95	413.95	429.24	437.02	275.55	271.81	-13.54%
YoY %	-43.83%	-6.04%	-3.56%	-1.78%	58.60%	1.38%	-	-
Horiz. %	80.38%	143.10%	152.29%	157.92%	160.78%	101.38%	100.00%	-
EPS	42.08	97.74	115.77	118.64	98.08	57.46	50.40	-11.32%
YoY %	-56.95%	-15.57%	-2.42%	20.96%	70.69%	14.01%	-	-
Horiz. %	83.49%	193.93%	229.70%	235.40%	194.60%	114.01%	100.00%	-
DPS	0.00	37.50	50.00	0.60	0.00	20.00	13.33	-
YoY %	0.00%	-25.00%	8,233.33%	0.00%	0.00%	50.04%	-	-
Horiz. %	0.00%	281.32%	375.09%	4.50%	0.00%	150.04%	100.00%	-
NAPS	4.86	4.76	4.70	4.54	4.33	4.09	3.95	14.80%
YoY %	2.10%	1.28%	3.52%	4.85%	5.87%	3.54%	-	-
Horiz. %	123.04%	120.51%	118.99%	114.94%	109.62%	103.54%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 135,104
RPS	49.92	88.68	94.28	97.67	99.43	62.65	61.78	-13.23%
YoY %	-43.71%	-5.94%	-3.47%	-1.77%	58.71%	1.41%	-	-
Horiz. %	80.80%	143.54%	152.61%	158.09%	160.94%	101.41%	100.00%	-
EPS	9.62	22.33	26.37	27.00	22.32	13.07	11.46	-11.00%
YoY %	-56.92%	-15.32%	-2.33%	20.97%	70.77%	14.05%	-	-
Horiz. %	83.94%	194.85%	230.10%	235.60%	194.76%	114.05%	100.00%	-
DPS	0.00	8.55	11.39	0.14	0.00	4.55	3.03	-
YoY %	0.00%	-24.93%	8,035.71%	0.00%	0.00%	50.17%	-	-
Horiz. %	0.00%	282.18%	375.91%	4.62%	0.00%	150.17%	100.00%	-
NAPS	1.1106	1.0853	1.0705	1.0331	0.9852	0.93	0.8978	15.22%
YoY %	2.33%	1.38%	3.62%	4.86%	5.94%	3.59%	-	-
Horiz. %	123.70%	120.88%	119.24%	115.07%	109.73%	103.59%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	5.40	5.15	6.20	7.70	6.30	5.95	5.35	-
P/RPS	2.47	1.32	1.50	1.79	1.44	2.16	1.97	16.25%
YoY %	87.12%	-12.00%	-16.20%	24.31%	-33.33%	9.64%	-	-
Horiz. %	125.38%	67.01%	76.14%	90.86%	73.10%	109.64%	100.00%	-
P/EPS	12.83	5.26	5.36	6.49	6.42	10.35	10.62	13.41%
YoY %	143.92%	-1.87%	-17.41%	1.09%	-37.97%	-2.54%	-	-
Horiz. %	120.81%	49.53%	50.47%	61.11%	60.45%	97.46%	100.00%	-
EY	7.79	19.02	18.67	15.41	15.57	9.66	9.42	-11.88%
YoY %	-59.04%	1.87%	21.16%	-1.03%	61.18%	2.55%	-	-
Horiz. %	82.70%	201.91%	198.20%	163.59%	165.29%	102.55%	100.00%	-
DY	0.00	7.28	8.06	0.08	0.00	3.36	2.49	-
YoY %	0.00%	-9.68%	9,975.00%	0.00%	0.00%	34.94%	-	-
Horiz. %	0.00%	292.37%	323.69%	3.21%	0.00%	134.94%	100.00%	-
P/NAPS	1.11	1.08	1.32	1.70	1.45	1.45	1.35	-12.22%
YoY %	2.78%	-18.18%	-22.35%	17.24%	0.00%	7.41%	-	-
Horiz. %	82.22%	80.00%	97.78%	125.93%	107.41%	107.41%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	27/02/09	25/11/08	21/08/08	22/05/08	26/02/08	22/11/07	-
Price	6.15	5.25	5.20	6.50	6.75	6.20	5.80	-
P/RPS	2.82	1.35	1.26	1.51	1.54	2.25	2.13	20.55%
YoY %	108.89%	7.14%	-16.56%	-1.95%	-31.56%	5.63%	-	-
Horiz. %	132.39%	63.38%	59.15%	70.89%	72.30%	105.63%	100.00%	-
P/EPS	14.62	5.36	4.49	5.48	6.88	10.79	11.51	17.26%
YoY %	172.76%	19.38%	-18.07%	-20.35%	-36.24%	-6.26%	-	-
Horiz. %	127.02%	46.57%	39.01%	47.61%	59.77%	93.74%	100.00%	-
EY	6.84	18.66	22.26	18.25	14.53	9.27	8.69	-14.73%
YoY %	-63.34%	-16.17%	21.97%	25.60%	56.74%	6.67%	-	-
Horiz. %	78.71%	214.73%	256.16%	210.01%	167.20%	106.67%	100.00%	-
DY	0.00	7.14	9.62	0.09	0.00	3.23	2.30	-
YoY %	0.00%	-25.78%	10,588.89%	0.00%	0.00%	40.43%	-	-
Horiz. %	0.00%	310.43%	418.26%	3.91%	0.00%	140.43%	100.00%	-
P/NAPS	1.27	1.10	1.11	1.43	1.56	1.52	1.47	-9.28%
YoY %	15.45%	-0.90%	-22.38%	-8.33%	2.63%	3.40%	-	-
Horiz. %	86.39%	74.83%	75.51%	97.28%	106.12%	103.40%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos