[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.23%
YoY- -56.91%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 351,974 243,014 159,954 74,117 526,625 419,922 290,013 13.73%
PBT 95,753 67,244 39,181 19,770 181,200 160,802 109,702 -8.64%
Tax -18,644 -14,611 -8,026 -4,106 -33,129 -30,439 -19,984 -4.50%
NP 77,109 52,633 31,155 15,664 148,071 130,363 89,718 -9.57%
-
NP to SH 68,017 48,432 28,690 14,276 132,612 117,445 80,159 -10.34%
-
Tax Rate 19.47% 21.73% 20.48% 20.77% 18.28% 18.93% 18.22% -
Total Cost 274,865 190,381 128,799 58,453 378,554 289,559 200,295 23.41%
-
Net Worth 684,046 677,912 656,857 659,518 644,490 635,715 613,489 7.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 312 312 312 - 50,773 50,721 405 -15.92%
Div Payout % 0.46% 0.65% 1.09% - 38.29% 43.19% 0.51% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 684,046 677,912 656,857 659,518 644,490 635,715 613,489 7.50%
NOSH 135,993 135,854 135,714 135,703 135,397 135,258 135,129 0.42%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.91% 21.66% 19.48% 21.13% 28.12% 31.04% 30.94% -
ROE 9.94% 7.14% 4.37% 2.16% 20.58% 18.47% 13.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 258.82 178.88 117.86 54.62 388.95 310.46 214.62 13.25%
EPS 50.01 35.65 21.14 10.52 97.74 86.83 59.32 -10.73%
DPS 0.23 0.23 0.23 0.00 37.50 37.50 0.30 -16.19%
NAPS 5.03 4.99 4.84 4.86 4.76 4.70 4.54 7.05%
Adjusted Per Share Value based on latest NOSH - 135,703
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.27 40.92 26.94 12.48 88.68 70.71 48.84 13.73%
EPS 11.45 8.16 4.83 2.40 22.33 19.78 13.50 -10.37%
DPS 0.05 0.05 0.05 0.00 8.55 8.54 0.07 -20.04%
NAPS 1.1519 1.1416 1.1061 1.1106 1.0853 1.0705 1.0331 7.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.50 6.50 6.15 5.40 5.15 6.20 7.70 -
P/RPS 2.51 3.63 5.22 9.89 1.32 2.00 3.59 -21.17%
P/EPS 13.00 18.23 29.09 51.33 5.26 7.14 12.98 0.10%
EY 7.69 5.48 3.44 1.95 19.02 14.00 7.70 -0.08%
DY 0.04 0.04 0.04 0.00 7.28 6.05 0.04 0.00%
P/NAPS 1.29 1.30 1.27 1.11 1.08 1.32 1.70 -16.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 28/05/09 27/02/09 25/11/08 21/08/08 -
Price 6.50 6.11 6.58 6.15 5.25 5.20 6.50 -
P/RPS 2.51 3.42 5.58 11.26 1.35 1.67 3.03 -11.76%
P/EPS 13.00 17.14 31.13 58.46 5.36 5.99 10.96 12.01%
EY 7.69 5.83 3.21 1.71 18.66 16.70 9.13 -10.78%
DY 0.04 0.04 0.03 0.00 7.14 7.21 0.05 -13.78%
P/NAPS 1.29 1.22 1.36 1.27 1.10 1.11 1.43 -6.62%

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