[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 68.81%
YoY- -58.76%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 177,199 92,801 351,974 243,014 159,954 74,117 526,625 -51.71%
PBT 44,658 23,836 95,753 67,244 39,181 19,770 181,200 -60.79%
Tax -7,855 -4,182 -18,644 -14,611 -8,026 -4,106 -33,129 -61.79%
NP 36,803 19,654 77,109 52,633 31,155 15,664 148,071 -60.56%
-
NP to SH 34,630 18,343 68,017 48,432 28,690 14,276 132,612 -59.24%
-
Tax Rate 17.59% 17.54% 19.47% 21.73% 20.48% 20.77% 18.28% -
Total Cost 140,396 73,147 274,865 190,381 128,799 58,453 378,554 -48.47%
-
Net Worth 700,228 703,193 684,046 677,912 656,857 659,518 644,490 5.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 204 - 312 312 312 - 50,773 -97.49%
Div Payout % 0.59% - 0.46% 0.65% 1.09% - 38.29% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 700,228 703,193 684,046 677,912 656,857 659,518 644,490 5.70%
NOSH 136,231 136,277 135,993 135,854 135,714 135,703 135,397 0.41%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.77% 21.18% 21.91% 21.66% 19.48% 21.13% 28.12% -
ROE 4.95% 2.61% 9.94% 7.14% 4.37% 2.16% 20.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 130.07 68.10 258.82 178.88 117.86 54.62 388.95 -51.91%
EPS 25.42 13.46 50.01 35.65 21.14 10.52 97.74 -59.35%
DPS 0.15 0.00 0.23 0.23 0.23 0.00 37.50 -97.50%
NAPS 5.14 5.16 5.03 4.99 4.84 4.86 4.76 5.26%
Adjusted Per Share Value based on latest NOSH - 135,870
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.84 15.63 59.27 40.92 26.94 12.48 88.68 -51.71%
EPS 5.83 3.09 11.45 8.16 4.83 2.40 22.33 -59.25%
DPS 0.03 0.00 0.05 0.05 0.05 0.00 8.55 -97.71%
NAPS 1.1792 1.1842 1.1519 1.1416 1.1061 1.1106 1.0853 5.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.70 6.80 6.50 6.50 6.15 5.40 5.15 -
P/RPS 5.15 9.99 2.51 3.63 5.22 9.89 1.32 148.44%
P/EPS 26.36 50.52 13.00 18.23 29.09 51.33 5.26 193.71%
EY 3.79 1.98 7.69 5.48 3.44 1.95 19.02 -65.98%
DY 0.02 0.00 0.04 0.04 0.04 0.00 7.28 -98.05%
P/NAPS 1.30 1.32 1.29 1.30 1.27 1.11 1.08 13.19%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 19/05/10 25/02/10 17/11/09 19/08/09 28/05/09 27/02/09 -
Price 6.80 6.80 6.50 6.11 6.58 6.15 5.25 -
P/RPS 5.23 9.99 2.51 3.42 5.58 11.26 1.35 147.28%
P/EPS 26.75 50.52 13.00 17.14 31.13 58.46 5.36 192.89%
EY 3.74 1.98 7.69 5.83 3.21 1.71 18.66 -65.85%
DY 0.02 0.00 0.04 0.04 0.03 0.00 7.14 -98.03%
P/NAPS 1.32 1.32 1.29 1.22 1.36 1.27 1.10 12.96%

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