[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	436,016	387,818	354,398	371,204	351,974	324,018	319,908	22.85%
YoY %	12.43%	9.43%	-4.53%	5.46%	8.63%	1.28%	-	-
Horiz. %	136.29%	121.23%	110.78%	116.03%	110.02%	101.28%	100.00%	-
PBT	113,510	119,073	89,316	95,344	95,753	89,658	78,362	27.93%
YoY %	-4.67%	33.32%	-6.32%	-0.43%	6.80%	14.42%	-	-
Horiz. %	144.85%	151.95%	113.98%	121.67%	122.19%	114.42%	100.00%	-
Tax	-20,873	-21,702	-15,710	-16,728	-18,644	-19,481	-16,052	19.07%
YoY %	3.82%	-38.14%	6.09%	10.28%	4.30%	-21.36%	-	-
Horiz. %	130.03%	135.20%	97.87%	104.21%	116.15%	121.36%	100.00%	-
NP	92,637	97,370	73,606	78,616	77,109	70,177	62,310	30.16%
YoY %	-4.86%	32.29%	-6.37%	1.95%	9.88%	12.63%	-	-
Horiz. %	148.67%	156.27%	118.13%	126.17%	123.75%	112.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,438	91,288	69,260	73,372	68,017	64,576	57,380	27.24%
YoY %	-9.69%	31.80%	-5.60%	7.87%	5.33%	12.54%	-	-
Horiz. %	143.67%	159.09%	120.70%	127.87%	118.54%	112.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.39%	18.23%	17.59%	17.54%	19.47%	21.73%	20.48%	-
YoY %	0.88%	3.64%	0.29%	-9.91%	-10.40%	6.10%	-	-
Horiz. %	89.79%	89.01%	85.89%	85.64%	95.07%	106.10%	100.00%	-
Total Cost	343,379	290,448	280,792	292,588	274,865	253,841	257,598	21.05%
YoY %	18.22%	3.44%	-4.03%	6.45%	8.28%	-1.46%	-	-
Horiz. %	133.30%	112.75%	109.00%	113.58%	106.70%	98.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	878,102	734,537	700,228	703,193	684,046	677,912	656,857	21.28%
YoY %	19.54%	4.90%	-0.42%	2.80%	0.90%	3.21%	-	-
Horiz. %	133.68%	111.83%	106.60%	107.05%	104.14%	103.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	340	454	408	-	312	416	624	-33.21%
YoY %	-25.11%	11.27%	0.00%	-	-25.00%	-33.33%	-	-
Horiz. %	54.49%	72.76%	65.38%	-	50.00%	66.67%	100.00%	-
Div Payout %	0.41%	0.50%	0.59%	-	0.46%	0.65%	1.09%	-
YoY %	-18.00%	-15.25%	0.00%	-	-29.23%	-40.37%	-	-
Horiz. %	37.61%	45.87%	54.13%	-	42.20%	59.63%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	878,102	734,537	700,228	703,193	684,046	677,912	656,857	21.28%
YoY %	19.54%	4.90%	-0.42%	2.80%	0.90%	3.21%	-	-
Horiz. %	133.68%	111.83%	106.60%	107.05%	104.14%	103.21%	100.00%	-
NOSH	136,351	136,277	136,231	136,277	135,993	135,854	135,714	0.31%
YoY %	0.05%	0.03%	-0.03%	0.21%	0.10%	0.10%	-	-
Horiz. %	100.47%	100.41%	100.38%	100.41%	100.21%	100.10%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	21.25%	25.11%	20.77%	21.18%	21.91%	21.66%	19.48%	-
YoY %	-15.37%	20.90%	-1.94%	-3.33%	1.15%	11.19%	-	-
Horiz. %	109.09%	128.90%	106.62%	108.73%	112.47%	111.19%	100.00%	-
ROE	9.39%	12.43%	9.89%	10.43%	9.94%	9.53%	8.74%	-
YoY %	-24.46%	25.68%	-5.18%	4.93%	4.30%	9.04%	-	-
Horiz. %	107.44%	142.22%	113.16%	119.34%	113.73%	109.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	319.77	284.58	260.14	272.39	258.82	238.50	235.72	22.47%
YoY %	12.37%	9.39%	-4.50%	5.24%	8.52%	1.18%	-	-
Horiz. %	135.66%	120.73%	110.36%	115.56%	109.80%	101.18%	100.00%	-
EPS	60.46	66.99	50.84	53.84	50.01	47.53	42.28	26.84%
YoY %	-9.75%	31.77%	-5.57%	7.66%	5.22%	12.42%	-	-
Horiz. %	143.00%	158.44%	120.25%	127.34%	118.28%	112.42%	100.00%	-
DPS	0.25	0.33	0.30	0.00	0.23	0.31	0.46	-33.32%
YoY %	-24.24%	10.00%	0.00%	0.00%	-25.81%	-32.61%	-	-
Horiz. %	54.35%	71.74%	65.22%	0.00%	50.00%	67.39%	100.00%	-
NAPS	6.44	5.39	5.14	5.16	5.03	4.99	4.84	20.91%
YoY %	19.48%	4.86%	-0.39%	2.58%	0.80%	3.10%	-	-
Horiz. %	133.06%	111.36%	106.20%	106.61%	103.93%	103.10%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 136,277
RPS	73.42	65.31	59.68	62.51	59.27	54.56	53.87	22.85%
YoY %	12.42%	9.43%	-4.53%	5.47%	8.63%	1.28%	-	-
Horiz. %	136.29%	121.24%	110.79%	116.04%	110.02%	101.28%	100.00%	-
EPS	13.88	15.37	11.66	12.36	11.45	10.87	9.66	27.24%
YoY %	-9.69%	31.82%	-5.66%	7.95%	5.34%	12.53%	-	-
Horiz. %	143.69%	159.11%	120.70%	127.95%	118.53%	112.53%	100.00%	-
DPS	0.06	0.08	0.07	0.00	0.05	0.07	0.11	-33.16%
YoY %	-25.00%	14.29%	0.00%	0.00%	-28.57%	-36.36%	-	-
Horiz. %	54.55%	72.73%	63.64%	0.00%	45.45%	63.64%	100.00%	-
NAPS	1.4787	1.2369	1.1792	1.1842	1.1519	1.1416	1.1061	21.29%
YoY %	19.55%	4.89%	-0.42%	2.80%	0.90%	3.21%	-	-
Horiz. %	133.69%	111.83%	106.61%	107.06%	104.14%	103.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	7.40	6.56	6.70	6.80	6.50	6.50	6.15	-
P/RPS	2.31	2.31	2.58	2.50	2.51	2.73	2.61	-7.79%
YoY %	0.00%	-10.47%	3.20%	-0.40%	-8.06%	4.60%	-	-
Horiz. %	88.51%	88.51%	98.85%	95.79%	96.17%	104.60%	100.00%	-
P/EPS	12.24	9.79	13.18	12.63	13.00	13.67	14.55	-10.85%
YoY %	25.03%	-25.72%	4.35%	-2.85%	-4.90%	-6.05%	-	-
Horiz. %	84.12%	67.29%	90.58%	86.80%	89.35%	93.95%	100.00%	-
EY	8.17	10.21	7.59	7.92	7.69	7.31	6.87	12.21%
YoY %	-19.98%	34.52%	-4.17%	2.99%	5.20%	6.40%	-	-
Horiz. %	118.92%	148.62%	110.48%	115.28%	111.94%	106.40%	100.00%	-
DY	0.03	0.05	0.04	0.00	0.04	0.05	0.07	-43.06%
YoY %	-40.00%	25.00%	0.00%	0.00%	-20.00%	-28.57%	-	-
Horiz. %	42.86%	71.43%	57.14%	0.00%	57.14%	71.43%	100.00%	-
P/NAPS	1.15	1.22	1.30	1.32	1.29	1.30	1.27	-6.38%
YoY %	-5.74%	-6.15%	-1.52%	2.33%	-0.77%	2.36%	-	-
Horiz. %	90.55%	96.06%	102.36%	103.94%	101.57%	102.36%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	26/11/10	25/08/10	19/05/10	25/02/10	17/11/09	19/08/09	-
Price	7.15	7.00	6.80	6.80	6.50	6.11	6.58	-
P/RPS	2.24	2.46	2.61	2.50	2.51	2.56	2.79	-13.58%
YoY %	-8.94%	-5.75%	4.40%	-0.40%	-1.95%	-8.24%	-	-
Horiz. %	80.29%	88.17%	93.55%	89.61%	89.96%	91.76%	100.00%	-
P/EPS	11.83	10.45	13.38	12.63	13.00	12.85	15.56	-16.65%
YoY %	13.21%	-21.90%	5.94%	-2.85%	1.17%	-17.42%	-	-
Horiz. %	76.03%	67.16%	85.99%	81.17%	83.55%	82.58%	100.00%	-
EY	8.46	9.57	7.48	7.92	7.69	7.78	6.43	20.01%
YoY %	-11.60%	27.94%	-5.56%	2.99%	-1.16%	21.00%	-	-
Horiz. %	131.57%	148.83%	116.33%	123.17%	119.60%	121.00%	100.00%	-
DY	0.03	0.05	0.04	0.00	0.04	0.05	0.07	-43.06%
YoY %	-40.00%	25.00%	0.00%	0.00%	-20.00%	-28.57%	-	-
Horiz. %	42.86%	71.43%	57.14%	0.00%	57.14%	71.43%	100.00%	-
P/NAPS	1.11	1.30	1.32	1.32	1.29	1.22	1.36	-12.63%
YoY %	-14.62%	-1.52%	0.00%	2.33%	5.74%	-10.29%	-	-
Horiz. %	81.62%	95.59%	97.06%	97.06%	94.85%	89.71%	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