[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.94%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 351,974 324,018 319,908 296,468 526,625 559,896 580,026 -28.25%
PBT 95,753 89,658 78,362 79,080 181,200 214,402 219,404 -42.37%
Tax -18,644 -19,481 -16,052 -16,424 -33,129 -40,585 -39,968 -39.76%
NP 77,109 70,177 62,310 62,656 148,071 173,817 179,436 -42.96%
-
NP to SH 68,017 64,576 57,380 57,104 132,612 156,593 160,318 -43.44%
-
Tax Rate 19.47% 21.73% 20.48% 20.77% 18.28% 18.93% 18.22% -
Total Cost 274,865 253,841 257,598 233,812 378,554 386,078 400,590 -22.15%
-
Net Worth 684,046 677,912 656,857 659,518 644,490 635,715 613,489 7.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 312 416 624 - 50,773 67,629 810 -46.96%
Div Payout % 0.46% 0.65% 1.09% - 38.29% 43.19% 0.51% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 684,046 677,912 656,857 659,518 644,490 635,715 613,489 7.50%
NOSH 135,993 135,854 135,714 135,703 135,397 135,258 135,129 0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.91% 21.66% 19.48% 21.13% 28.12% 31.04% 30.94% -
ROE 9.94% 9.53% 8.74% 8.66% 20.58% 24.63% 26.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 258.82 238.50 235.72 218.47 388.95 413.95 429.24 -28.56%
EPS 50.01 47.53 42.28 42.08 97.74 115.77 118.64 -43.69%
DPS 0.23 0.31 0.46 0.00 37.50 50.00 0.60 -47.13%
NAPS 5.03 4.99 4.84 4.86 4.76 4.70 4.54 7.05%
Adjusted Per Share Value based on latest NOSH - 135,703
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.27 54.56 53.87 49.92 88.68 94.28 97.67 -28.25%
EPS 11.45 10.87 9.66 9.62 22.33 26.37 27.00 -43.46%
DPS 0.05 0.07 0.11 0.00 8.55 11.39 0.14 -49.56%
NAPS 1.1519 1.1416 1.1061 1.1106 1.0853 1.0705 1.0331 7.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.50 6.50 6.15 5.40 5.15 6.20 7.70 -
P/RPS 2.51 2.73 2.61 2.47 1.32 1.50 1.79 25.20%
P/EPS 13.00 13.67 14.55 12.83 5.26 5.36 6.49 58.70%
EY 7.69 7.31 6.87 7.79 19.02 18.67 15.41 -37.00%
DY 0.04 0.05 0.07 0.00 7.28 8.06 0.08 -36.92%
P/NAPS 1.29 1.30 1.27 1.11 1.08 1.32 1.70 -16.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 28/05/09 27/02/09 25/11/08 21/08/08 -
Price 6.50 6.11 6.58 6.15 5.25 5.20 6.50 -
P/RPS 2.51 2.56 2.79 2.82 1.35 1.26 1.51 40.19%
P/EPS 13.00 12.85 15.56 14.62 5.36 4.49 5.48 77.59%
EY 7.69 7.78 6.43 6.84 18.66 22.26 18.25 -43.70%
DY 0.04 0.05 0.07 0.00 7.14 9.62 0.09 -41.67%
P/NAPS 1.29 1.22 1.36 1.27 1.10 1.11 1.43 -6.62%

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