[FAREAST] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.48%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 371,204 351,974 324,018 319,908 296,468 526,625 559,896 -23.98%
PBT 95,344 95,753 89,658 78,362 79,080 181,200 214,402 -41.76%
Tax -16,728 -18,644 -19,481 -16,052 -16,424 -33,129 -40,585 -44.64%
NP 78,616 77,109 70,177 62,310 62,656 148,071 173,817 -41.10%
-
NP to SH 73,372 68,017 64,576 57,380 57,104 132,612 156,593 -39.70%
-
Tax Rate 17.54% 19.47% 21.73% 20.48% 20.77% 18.28% 18.93% -
Total Cost 292,588 274,865 253,841 257,598 233,812 378,554 386,078 -16.89%
-
Net Worth 703,193 684,046 677,912 656,857 659,518 644,490 635,715 6.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 312 416 624 - 50,773 67,629 -
Div Payout % - 0.46% 0.65% 1.09% - 38.29% 43.19% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 703,193 684,046 677,912 656,857 659,518 644,490 635,715 6.96%
NOSH 136,277 135,993 135,854 135,714 135,703 135,397 135,258 0.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.18% 21.91% 21.66% 19.48% 21.13% 28.12% 31.04% -
ROE 10.43% 9.94% 9.53% 8.74% 8.66% 20.58% 24.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 272.39 258.82 238.50 235.72 218.47 388.95 413.95 -24.36%
EPS 53.84 50.01 47.53 42.28 42.08 97.74 115.77 -40.00%
DPS 0.00 0.23 0.31 0.46 0.00 37.50 50.00 -
NAPS 5.16 5.03 4.99 4.84 4.86 4.76 4.70 6.42%
Adjusted Per Share Value based on latest NOSH - 135,725
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 62.51 59.27 54.56 53.87 49.92 88.68 94.28 -23.98%
EPS 12.36 11.45 10.87 9.66 9.62 22.33 26.37 -39.68%
DPS 0.00 0.05 0.07 0.11 0.00 8.55 11.39 -
NAPS 1.1842 1.1519 1.1416 1.1061 1.1106 1.0853 1.0705 6.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.80 6.50 6.50 6.15 5.40 5.15 6.20 -
P/RPS 2.50 2.51 2.73 2.61 2.47 1.32 1.50 40.61%
P/EPS 12.63 13.00 13.67 14.55 12.83 5.26 5.36 77.16%
EY 7.92 7.69 7.31 6.87 7.79 19.02 18.67 -43.57%
DY 0.00 0.04 0.05 0.07 0.00 7.28 8.06 -
P/NAPS 1.32 1.29 1.30 1.27 1.11 1.08 1.32 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 17/11/09 19/08/09 28/05/09 27/02/09 25/11/08 -
Price 6.80 6.50 6.11 6.58 6.15 5.25 5.20 -
P/RPS 2.50 2.51 2.56 2.79 2.82 1.35 1.26 57.96%
P/EPS 12.63 13.00 12.85 15.56 14.62 5.36 4.49 99.39%
EY 7.92 7.69 7.78 6.43 6.84 18.66 22.26 -49.82%
DY 0.00 0.04 0.05 0.07 0.00 7.14 9.62 -
P/NAPS 1.32 1.29 1.22 1.36 1.27 1.10 1.11 12.25%

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