[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	169,810	137,272	80,114	51,820	71,315	74,192	65,628	88.14%
YoY %	23.70%	71.35%	54.60%	-27.34%	-3.88%	13.05%	-	-
Horiz. %	258.75%	209.17%	122.07%	78.96%	108.67%	113.05%	100.00%	-
PBT	59,178	55,985	41,184	30,880	50,174	50,934	39,022	31.89%
YoY %	5.70%	35.94%	33.37%	-38.45%	-1.49%	30.53%	-	-
Horiz. %	151.65%	143.47%	105.54%	79.13%	128.58%	130.53%	100.00%	-
Tax	-15,466	-10,341	-8,700	-6,960	-14,925	-14,212	-10,186	32.00%
YoY %	-49.56%	-18.86%	-25.00%	53.37%	-5.02%	-39.52%	-	-
Horiz. %	151.84%	101.52%	85.41%	68.33%	146.52%	139.52%	100.00%	-
NP	43,712	45,644	32,484	23,920	35,249	36,722	28,836	31.86%
YoY %	-4.23%	40.51%	35.80%	-32.14%	-4.01%	27.35%	-	-
Horiz. %	151.59%	158.29%	112.65%	82.95%	122.24%	127.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,906	41,406	30,392	22,224	32,826	33,573	26,610	28.73%
YoY %	-6.04%	36.24%	36.75%	-32.30%	-2.23%	26.17%	-	-
Horiz. %	146.21%	155.60%	114.21%	83.52%	123.36%	126.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.13%	18.47%	21.12%	22.54%	29.75%	27.90%	26.10%	-
YoY %	41.47%	-12.55%	-6.30%	-24.24%	6.63%	6.90%	-	-
Horiz. %	100.11%	70.77%	80.92%	86.36%	113.98%	106.90%	100.00%	-
Total Cost	126,098	91,628	47,630	27,900	36,066	37,469	36,792	126.80%
YoY %	37.62%	92.37%	70.72%	-22.64%	-3.74%	1.84%	-	-
Horiz. %	342.73%	249.04%	129.46%	75.83%	98.03%	101.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	497,376	493,928	540,716	511,736	473,543	328,058	326,299	32.34%
YoY %	0.70%	-8.65%	5.66%	8.07%	44.35%	0.54%	-	-
Horiz. %	152.43%	151.37%	165.71%	156.83%	145.13%	100.54%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	13,406	8,904	133	-	23,090	4,374	-	-
YoY %	50.56%	6,594.74%	0.00%	-	427.89%	0.00%	-	-
Horiz. %	306.49%	203.57%	3.04%	-	527.89%	100.00%	-	-
Div Payout %	34.46%	21.51%	0.44%	-	70.34%	13.03%	-	-
YoY %	60.20%	4,788.64%	0.00%	-	439.83%	0.00%	-	-
Horiz. %	264.47%	165.08%	3.38%	-	539.83%	100.00%	-	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	497,376	493,928	540,716	511,736	473,543	328,058	326,299	32.34%
YoY %	0.70%	-8.65%	5.66%	8.07%	44.35%	0.54%	-	-
Horiz. %	152.43%	151.37%	165.71%	156.83%	145.13%	100.54%	100.00%	-
NOSH	134,063	133,569	133,181	132,918	131,942	65,611	65,259	61.38%
YoY %	0.37%	0.29%	0.20%	0.74%	101.10%	0.54%	-	-
Horiz. %	205.43%	204.68%	204.08%	203.68%	202.18%	100.54%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	25.74%	33.25%	40.55%	46.16%	49.43%	49.50%	43.94%	-
YoY %	-22.59%	-18.00%	-12.15%	-6.62%	-0.14%	12.65%	-	-
Horiz. %	58.58%	75.67%	92.28%	105.05%	112.49%	112.65%	100.00%	-
ROE	7.82%	8.38%	5.62%	4.34%	6.93%	10.23%	8.16%	-
YoY %	-6.68%	49.11%	29.49%	-37.37%	-32.26%	25.37%	-	-
Horiz. %	95.83%	102.70%	68.87%	53.19%	84.93%	125.37%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	126.66	102.77	60.15	38.99	54.05	113.08	100.56	16.58%
YoY %	23.25%	70.86%	54.27%	-27.86%	-52.20%	12.45%	-	-
Horiz. %	125.95%	102.20%	59.82%	38.77%	53.75%	112.45%	100.00%	-
EPS	29.02	31.00	22.82	16.72	24.90	25.43	20.20	27.23%
YoY %	-6.39%	35.85%	36.48%	-32.85%	-2.08%	25.89%	-	-
Horiz. %	143.66%	153.47%	112.97%	82.77%	123.27%	125.89%	100.00%	-
DPS	10.00	6.67	0.10	0.00	17.50	6.67	0.00	-
YoY %	49.93%	6,570.00%	0.00%	0.00%	162.37%	0.00%	-	-
Horiz. %	149.93%	100.00%	1.50%	0.00%	262.37%	100.00%	-	-
NAPS	3.71	3.6979	4.06	3.85	3.589	5.00	5.00	-17.99%
YoY %	0.33%	-8.92%	5.45%	7.27%	-28.22%	0.00%	-	-
Horiz. %	74.20%	73.96%	81.20%	77.00%	71.78%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 132,918
RPS	28.60	23.12	13.49	8.73	12.01	12.49	11.05	88.18%
YoY %	23.70%	71.39%	54.52%	-27.31%	-3.84%	13.03%	-	-
Horiz. %	258.82%	209.23%	122.08%	79.00%	108.69%	113.03%	100.00%	-
EPS	6.55	6.97	5.12	3.74	5.53	5.65	4.48	28.72%
YoY %	-6.03%	36.13%	36.90%	-32.37%	-2.12%	26.12%	-	-
Horiz. %	146.21%	155.58%	114.29%	83.48%	123.44%	126.12%	100.00%	-
DPS	2.26	1.50	0.02	0.00	3.89	0.74	0.00	-
YoY %	50.67%	7,400.00%	0.00%	0.00%	425.68%	0.00%	-	-
Horiz. %	305.41%	202.70%	2.70%	0.00%	525.68%	100.00%	-	-
NAPS	0.8376	0.8318	0.9105	0.8617	0.7974	0.5524	0.5495	32.34%
YoY %	0.70%	-8.64%	5.66%	8.06%	44.35%	0.53%	-	-
Horiz. %	152.43%	151.37%	165.70%	156.82%	145.11%	100.53%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	4.44	3.80	3.50	3.44	2.65	2.58	2.25	-
P/RPS	3.51	3.70	5.82	8.82	4.90	2.28	2.24	34.79%
YoY %	-5.14%	-36.43%	-34.01%	80.00%	114.91%	1.79%	-	-
Horiz. %	156.70%	165.18%	259.82%	393.75%	218.75%	101.79%	100.00%	-
P/EPS	15.30	12.26	15.34	20.57	10.65	5.04	5.52	96.95%
YoY %	24.80%	-20.08%	-25.43%	93.15%	111.31%	-8.70%	-	-
Horiz. %	277.17%	222.10%	277.90%	372.64%	192.93%	91.30%	100.00%	-
EY	6.54	8.16	6.52	4.86	9.39	19.83	18.12	-49.21%
YoY %	-19.85%	25.15%	34.16%	-48.24%	-52.65%	9.44%	-	-
Horiz. %	36.09%	45.03%	35.98%	26.82%	51.82%	109.44%	100.00%	-
DY	2.25	1.75	0.03	0.00	6.60	2.58	0.00	-
YoY %	28.57%	5,733.33%	0.00%	0.00%	155.81%	0.00%	-	-
Horiz. %	87.21%	67.83%	1.16%	0.00%	255.81%	100.00%	-	-
P/NAPS	1.20	1.03	0.86	0.89	0.74	0.52	0.45	91.95%
YoY %	16.50%	19.77%	-3.37%	20.27%	42.31%	15.56%	-	-
Horiz. %	266.67%	228.89%	191.11%	197.78%	164.44%	115.56%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	01/12/06	18/08/06	19/05/06	27/02/06	29/11/05	05/08/05	-
Price	4.84	4.14	3.72	3.48	3.10	2.63	2.40	-
P/RPS	3.82	4.03	6.18	8.93	5.74	2.33	2.39	36.58%
YoY %	-5.21%	-34.79%	-30.80%	55.57%	146.35%	-2.51%	-	-
Horiz. %	159.83%	168.62%	258.58%	373.64%	240.17%	97.49%	100.00%	-
P/EPS	16.68	13.35	16.30	20.81	12.46	5.14	5.89	99.78%
YoY %	24.94%	-18.10%	-21.67%	67.01%	142.41%	-12.73%	-	-
Horiz. %	283.19%	226.66%	276.74%	353.31%	211.54%	87.27%	100.00%	-
EY	6.00	7.49	6.13	4.80	8.03	19.46	16.99	-49.94%
YoY %	-19.89%	22.19%	27.71%	-40.22%	-58.74%	14.54%	-	-
Horiz. %	35.31%	44.08%	36.08%	28.25%	47.26%	114.54%	100.00%	-
DY	2.07	1.61	0.03	0.00	5.65	2.53	0.00	-
YoY %	28.57%	5,266.67%	0.00%	0.00%	123.32%	0.00%	-	-
Horiz. %	81.82%	63.64%	1.19%	0.00%	223.32%	100.00%	-	-
P/NAPS	1.30	1.12	0.92	0.90	0.86	0.53	0.48	93.94%
YoY %	16.07%	21.74%	2.22%	4.65%	62.26%	10.42%	-	-
Horiz. %	270.83%	233.33%	191.67%	187.50%	179.17%	110.42%	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