[FAREAST] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 100.97%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 92,801 351,974 243,014 159,954 74,117 526,625 419,922 -63.48%
PBT 23,836 95,753 67,244 39,181 19,770 181,200 160,802 -72.02%
Tax -4,182 -18,644 -14,611 -8,026 -4,106 -33,129 -30,439 -73.40%
NP 19,654 77,109 52,633 31,155 15,664 148,071 130,363 -71.70%
-
NP to SH 18,343 68,017 48,432 28,690 14,276 132,612 117,445 -71.03%
-
Tax Rate 17.54% 19.47% 21.73% 20.48% 20.77% 18.28% 18.93% -
Total Cost 73,147 274,865 190,381 128,799 58,453 378,554 289,559 -60.07%
-
Net Worth 703,193 684,046 677,912 656,857 659,518 644,490 635,715 6.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 312 312 312 - 50,773 50,721 -
Div Payout % - 0.46% 0.65% 1.09% - 38.29% 43.19% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 703,193 684,046 677,912 656,857 659,518 644,490 635,715 6.96%
NOSH 136,277 135,993 135,854 135,714 135,703 135,397 135,258 0.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 21.18% 21.91% 21.66% 19.48% 21.13% 28.12% 31.04% -
ROE 2.61% 9.94% 7.14% 4.37% 2.16% 20.58% 18.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.10 258.82 178.88 117.86 54.62 388.95 310.46 -63.66%
EPS 13.46 50.01 35.65 21.14 10.52 97.74 86.83 -71.17%
DPS 0.00 0.23 0.23 0.23 0.00 37.50 37.50 -
NAPS 5.16 5.03 4.99 4.84 4.86 4.76 4.70 6.42%
Adjusted Per Share Value based on latest NOSH - 135,725
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.63 59.27 40.92 26.94 12.48 88.68 70.71 -63.47%
EPS 3.09 11.45 8.16 4.83 2.40 22.33 19.78 -71.02%
DPS 0.00 0.05 0.05 0.05 0.00 8.55 8.54 -
NAPS 1.1842 1.1519 1.1416 1.1061 1.1106 1.0853 1.0705 6.96%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.80 6.50 6.50 6.15 5.40 5.15 6.20 -
P/RPS 9.99 2.51 3.63 5.22 9.89 1.32 2.00 192.49%
P/EPS 50.52 13.00 18.23 29.09 51.33 5.26 7.14 269.00%
EY 1.98 7.69 5.48 3.44 1.95 19.02 14.00 -72.88%
DY 0.00 0.04 0.04 0.04 0.00 7.28 6.05 -
P/NAPS 1.32 1.29 1.30 1.27 1.11 1.08 1.32 0.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 17/11/09 19/08/09 28/05/09 27/02/09 25/11/08 -
Price 6.80 6.50 6.11 6.58 6.15 5.25 5.20 -
P/RPS 9.99 2.51 3.42 5.58 11.26 1.35 1.67 229.89%
P/EPS 50.52 13.00 17.14 31.13 58.46 5.36 5.99 314.87%
EY 1.98 7.69 5.83 3.21 1.71 18.66 16.70 -75.89%
DY 0.00 0.04 0.04 0.03 0.00 7.14 7.21 -
P/NAPS 1.32 1.29 1.22 1.36 1.27 1.10 1.11 12.25%

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