[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.52%
YoY- 130.19%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 159,954 74,117 526,625 419,922 290,013 147,613 372,066 -43.06%
PBT 39,181 19,770 181,200 160,802 109,702 48,522 115,946 -51.51%
Tax -8,026 -4,106 -33,129 -30,439 -19,984 -10,177 -25,351 -53.58%
NP 31,155 15,664 148,071 130,363 89,718 38,345 90,595 -50.94%
-
NP to SH 28,690 14,276 132,612 117,445 80,159 33,129 77,593 -48.51%
-
Tax Rate 20.48% 20.77% 18.28% 18.93% 18.22% 20.97% 21.86% -
Total Cost 128,799 58,453 378,554 289,559 200,295 109,268 281,471 -40.64%
-
Net Worth 656,857 659,518 644,490 635,715 613,489 585,026 552,253 12.27%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 312 - 50,773 50,721 405 - 27,005 -94.90%
Div Payout % 1.09% - 38.29% 43.19% 0.51% - 34.80% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 656,857 659,518 644,490 635,715 613,489 585,026 552,253 12.27%
NOSH 135,714 135,703 135,397 135,258 135,129 135,110 135,025 0.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.48% 21.13% 28.12% 31.04% 30.94% 25.98% 24.35% -
ROE 4.37% 2.16% 20.58% 18.47% 13.07% 5.66% 14.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 117.86 54.62 388.95 310.46 214.62 109.25 275.55 -43.26%
EPS 21.14 10.52 97.74 86.83 59.32 24.52 57.46 -48.68%
DPS 0.23 0.00 37.50 37.50 0.30 0.00 20.00 -94.91%
NAPS 4.84 4.86 4.76 4.70 4.54 4.33 4.09 11.89%
Adjusted Per Share Value based on latest NOSH - 135,241
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.94 12.48 88.68 70.71 48.84 24.86 62.65 -43.05%
EPS 4.83 2.40 22.33 19.78 13.50 5.58 13.07 -48.53%
DPS 0.05 0.00 8.55 8.54 0.07 0.00 4.55 -95.07%
NAPS 1.1061 1.1106 1.0853 1.0705 1.0331 0.9852 0.93 12.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.15 5.40 5.15 6.20 7.70 6.30 5.95 -
P/RPS 5.22 9.89 1.32 2.00 3.59 5.77 2.16 80.18%
P/EPS 29.09 51.33 5.26 7.14 12.98 25.69 10.35 99.28%
EY 3.44 1.95 19.02 14.00 7.70 3.89 9.66 -49.79%
DY 0.04 0.00 7.28 6.05 0.04 0.00 3.36 -94.80%
P/NAPS 1.27 1.11 1.08 1.32 1.70 1.45 1.45 -8.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 -
Price 6.58 6.15 5.25 5.20 6.50 6.75 6.20 -
P/RPS 5.58 11.26 1.35 1.67 3.03 6.18 2.25 83.31%
P/EPS 31.13 58.46 5.36 5.99 10.96 27.53 10.79 102.79%
EY 3.21 1.71 18.66 16.70 9.13 3.63 9.27 -50.72%
DY 0.03 0.00 7.14 7.21 0.05 0.00 3.23 -95.59%
P/NAPS 1.36 1.27 1.10 1.11 1.43 1.56 1.52 -7.15%

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