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

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	351,974	324,018	319,908	296,468	526,625	559,896	580,026	-28.25%
YoY %	8.63%	1.28%	7.91%	-43.70%	-5.94%	-3.47%	-	-
Horiz. %	60.68%	55.86%	55.15%	51.11%	90.79%	96.53%	100.00%	-
PBT	95,753	89,658	78,362	79,080	181,200	214,402	219,404	-42.37%
YoY %	6.80%	14.42%	-0.91%	-56.36%	-15.49%	-2.28%	-	-
Horiz. %	43.64%	40.86%	35.72%	36.04%	82.59%	97.72%	100.00%	-
Tax	-18,644	-19,481	-16,052	-16,424	-33,129	-40,585	-39,968	-39.76%
YoY %	4.30%	-21.36%	2.26%	50.42%	18.37%	-1.54%	-	-
Horiz. %	46.65%	48.74%	40.16%	41.09%	82.89%	101.54%	100.00%	-
NP	77,109	70,177	62,310	62,656	148,071	173,817	179,436	-42.96%
YoY %	9.88%	12.63%	-0.55%	-57.69%	-14.81%	-3.13%	-	-
Horiz. %	42.97%	39.11%	34.73%	34.92%	82.52%	96.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,017	64,576	57,380	57,104	132,612	156,593	160,318	-43.44%
YoY %	5.33%	12.54%	0.48%	-56.94%	-15.31%	-2.32%	-	-
Horiz. %	42.43%	40.28%	35.79%	35.62%	82.72%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.47%	21.73%	20.48%	20.77%	18.28%	18.93%	18.22%	-
YoY %	-10.40%	6.10%	-1.40%	13.62%	-3.43%	3.90%	-	-
Horiz. %	106.86%	119.26%	112.40%	114.00%	100.33%	103.90%	100.00%	-
Total Cost	274,865	253,841	257,598	233,812	378,554	386,078	400,590	-22.15%
YoY %	8.28%	-1.46%	10.17%	-38.24%	-1.95%	-3.62%	-	-
Horiz. %	68.62%	63.37%	64.30%	58.37%	94.50%	96.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	684,046	677,912	656,857	659,518	644,490	635,715	613,489	7.50%
YoY %	0.90%	3.21%	-0.40%	2.33%	1.38%	3.62%	-	-
Horiz. %	111.50%	110.50%	107.07%	107.50%	105.05%	103.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	312	416	624	-	50,773	67,629	810	-46.96%
YoY %	-25.00%	-33.33%	0.00%	-	-24.92%	8,249.26%	-	-
Horiz. %	38.52%	51.36%	77.04%	-	6,268.27%	8,349.26%	100.00%	-
Div Payout %	0.46%	0.65%	1.09%	-	38.29%	43.19%	0.51%	-
YoY %	-29.23%	-40.37%	0.00%	-	-11.35%	8,368.63%	-	-
Horiz. %	90.20%	127.45%	213.73%	-	7,507.84%	8,468.63%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	684,046	677,912	656,857	659,518	644,490	635,715	613,489	7.50%
YoY %	0.90%	3.21%	-0.40%	2.33%	1.38%	3.62%	-	-
Horiz. %	111.50%	110.50%	107.07%	107.50%	105.05%	103.62%	100.00%	-
NOSH	135,993	135,854	135,714	135,703	135,397	135,258	135,129	0.42%
YoY %	0.10%	0.10%	0.01%	0.23%	0.10%	0.10%	-	-
Horiz. %	100.64%	100.54%	100.43%	100.42%	100.20%	100.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	21.91%	21.66%	19.48%	21.13%	28.12%	31.04%	30.94%	-
YoY %	1.15%	11.19%	-7.81%	-24.86%	-9.41%	0.32%	-	-
Horiz. %	70.81%	70.01%	62.96%	68.29%	90.89%	100.32%	100.00%	-
ROE	9.94%	9.53%	8.74%	8.66%	20.58%	24.63%	26.13%	-
YoY %	4.30%	9.04%	0.92%	-57.92%	-16.44%	-5.74%	-	-
Horiz. %	38.04%	36.47%	33.45%	33.14%	78.76%	94.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	258.82	238.50	235.72	218.47	388.95	413.95	429.24	-28.56%
YoY %	8.52%	1.18%	7.90%	-43.83%	-6.04%	-3.56%	-	-
Horiz. %	60.30%	55.56%	54.92%	50.90%	90.61%	96.44%	100.00%	-
EPS	50.01	47.53	42.28	42.08	97.74	115.77	118.64	-43.69%
YoY %	5.22%	12.42%	0.48%	-56.95%	-15.57%	-2.42%	-	-
Horiz. %	42.15%	40.06%	35.64%	35.47%	82.38%	97.58%	100.00%	-
DPS	0.23	0.31	0.46	0.00	37.50	50.00	0.60	-47.13%
YoY %	-25.81%	-32.61%	0.00%	0.00%	-25.00%	8,233.33%	-	-
Horiz. %	38.33%	51.67%	76.67%	0.00%	6,250.00%	8,333.33%	100.00%	-
NAPS	5.03	4.99	4.84	4.86	4.76	4.70	4.54	7.05%
YoY %	0.80%	3.10%	-0.41%	2.10%	1.28%	3.52%	-	-
Horiz. %	110.79%	109.91%	106.61%	107.05%	104.85%	103.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 135,703
RPS	59.27	54.56	53.87	49.92	88.68	94.28	97.67	-28.25%
YoY %	8.63%	1.28%	7.91%	-43.71%	-5.94%	-3.47%	-	-
Horiz. %	60.68%	55.86%	55.16%	51.11%	90.80%	96.53%	100.00%	-
EPS	11.45	10.87	9.66	9.62	22.33	26.37	27.00	-43.46%
YoY %	5.34%	12.53%	0.42%	-56.92%	-15.32%	-2.33%	-	-
Horiz. %	42.41%	40.26%	35.78%	35.63%	82.70%	97.67%	100.00%	-
DPS	0.05	0.07	0.11	0.00	8.55	11.39	0.14	-49.56%
YoY %	-28.57%	-36.36%	0.00%	0.00%	-24.93%	8,035.71%	-	-
Horiz. %	35.71%	50.00%	78.57%	0.00%	6,107.14%	8,135.71%	100.00%	-
NAPS	1.1519	1.1416	1.1061	1.1106	1.0853	1.0705	1.0331	7.50%
YoY %	0.90%	3.21%	-0.41%	2.33%	1.38%	3.62%	-	-
Horiz. %	111.50%	110.50%	107.07%	107.50%	105.05%	103.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.06%	4.60%	5.67%	87.12%	-12.00%	-16.20%	-	-
Horiz. %	140.22%	152.51%	145.81%	137.99%	73.74%	83.80%	100.00%	-
P/EPS	13.00	13.67	14.55	12.83	5.26	5.36	6.49	58.70%
YoY %	-4.90%	-6.05%	13.41%	143.92%	-1.87%	-17.41%	-	-
Horiz. %	200.31%	210.63%	224.19%	197.69%	81.05%	82.59%	100.00%	-
EY	7.69	7.31	6.87	7.79	19.02	18.67	15.41	-37.00%
YoY %	5.20%	6.40%	-11.81%	-59.04%	1.87%	21.16%	-	-
Horiz. %	49.90%	47.44%	44.58%	50.55%	123.43%	121.16%	100.00%	-
DY	0.04	0.05	0.07	0.00	7.28	8.06	0.08	-36.92%
YoY %	-20.00%	-28.57%	0.00%	0.00%	-9.68%	9,975.00%	-	-
Horiz. %	50.00%	62.50%	87.50%	0.00%	9,100.00%	10,075.00%	100.00%	-
P/NAPS	1.29	1.30	1.27	1.11	1.08	1.32	1.70	-16.76%
YoY %	-0.77%	2.36%	14.41%	2.78%	-18.18%	-22.35%	-	-
Horiz. %	75.88%	76.47%	74.71%	65.29%	63.53%	77.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.95%	-8.24%	-1.06%	108.89%	7.14%	-16.56%	-	-
Horiz. %	166.23%	169.54%	184.77%	186.75%	89.40%	83.44%	100.00%	-
P/EPS	13.00	12.85	15.56	14.62	5.36	4.49	5.48	77.59%
YoY %	1.17%	-17.42%	6.43%	172.76%	19.38%	-18.07%	-	-
Horiz. %	237.23%	234.49%	283.94%	266.79%	97.81%	81.93%	100.00%	-
EY	7.69	7.78	6.43	6.84	18.66	22.26	18.25	-43.70%
YoY %	-1.16%	21.00%	-5.99%	-63.34%	-16.17%	21.97%	-	-
Horiz. %	42.14%	42.63%	35.23%	37.48%	102.25%	121.97%	100.00%	-
DY	0.04	0.05	0.07	0.00	7.14	9.62	0.09	-41.67%
YoY %	-20.00%	-28.57%	0.00%	0.00%	-25.78%	10,588.89%	-	-
Horiz. %	44.44%	55.56%	77.78%	0.00%	7,933.33%	10,688.89%	100.00%	-
P/NAPS	1.29	1.22	1.36	1.27	1.10	1.11	1.43	-6.62%
YoY %	5.74%	-10.29%	7.09%	15.45%	-0.90%	-22.38%	-	-
Horiz. %	90.21%	85.31%	95.10%	88.81%	76.92%	77.62%	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