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

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.87%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 436,016 387,818 354,398 371,204 351,974 324,018 319,908 22.85%
PBT 113,510 119,073 89,316 95,344 95,753 89,658 78,362 27.93%
Tax -20,873 -21,702 -15,710 -16,728 -18,644 -19,481 -16,052 19.07%
NP 92,637 97,370 73,606 78,616 77,109 70,177 62,310 30.16%
-
NP to SH 82,438 91,288 69,260 73,372 68,017 64,576 57,380 27.24%
-
Tax Rate 18.39% 18.23% 17.59% 17.54% 19.47% 21.73% 20.48% -
Total Cost 343,379 290,448 280,792 292,588 274,865 253,841 257,598 21.05%
-
Net Worth 878,102 734,537 700,228 703,193 684,046 677,912 656,857 21.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 340 454 408 - 312 416 624 -33.21%
Div Payout % 0.41% 0.50% 0.59% - 0.46% 0.65% 1.09% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 878,102 734,537 700,228 703,193 684,046 677,912 656,857 21.28%
NOSH 136,351 136,277 136,231 136,277 135,993 135,854 135,714 0.31%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.25% 25.11% 20.77% 21.18% 21.91% 21.66% 19.48% -
ROE 9.39% 12.43% 9.89% 10.43% 9.94% 9.53% 8.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 319.77 284.58 260.14 272.39 258.82 238.50 235.72 22.47%
EPS 60.46 66.99 50.84 53.84 50.01 47.53 42.28 26.84%
DPS 0.25 0.33 0.30 0.00 0.23 0.31 0.46 -33.32%
NAPS 6.44 5.39 5.14 5.16 5.03 4.99 4.84 20.91%
Adjusted Per Share Value based on latest NOSH - 136,277
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 73.42 65.31 59.68 62.51 59.27 54.56 53.87 22.85%
EPS 13.88 15.37 11.66 12.36 11.45 10.87 9.66 27.24%
DPS 0.06 0.08 0.07 0.00 0.05 0.07 0.11 -33.16%
NAPS 1.4787 1.2369 1.1792 1.1842 1.1519 1.1416 1.1061 21.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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%
P/EPS 12.24 9.79 13.18 12.63 13.00 13.67 14.55 -10.85%
EY 8.17 10.21 7.59 7.92 7.69 7.31 6.87 12.21%
DY 0.03 0.05 0.04 0.00 0.04 0.05 0.07 -43.06%
P/NAPS 1.15 1.22 1.30 1.32 1.29 1.30 1.27 -6.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
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%
P/EPS 11.83 10.45 13.38 12.63 13.00 12.85 15.56 -16.65%
EY 8.46 9.57 7.48 7.92 7.69 7.78 6.43 20.01%
DY 0.03 0.05 0.04 0.00 0.04 0.05 0.07 -43.06%
P/NAPS 1.11 1.30 1.32 1.32 1.29 1.22 1.36 -12.63%

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