[FAREAST] QoQ Cumulative 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- -73.03%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 436,016 290,864 177,199 92,801 351,974 243,014 159,954 94.78%
PBT 113,510 89,305 44,658 23,836 95,753 67,244 39,181 102.82%
Tax -20,873 -16,277 -7,855 -4,182 -18,644 -14,611 -8,026 88.78%
NP 92,637 73,028 36,803 19,654 77,109 52,633 31,155 106.36%
-
NP to SH 82,438 68,466 34,630 18,343 68,017 48,432 28,690 101.72%
-
Tax Rate 18.39% 18.23% 17.59% 17.54% 19.47% 21.73% 20.48% -
Total Cost 343,379 217,836 140,396 73,147 274,865 190,381 128,799 91.92%
-
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 340 340 204 - 312 312 312 5.88%
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% 9.32% 4.95% 2.61% 9.94% 7.14% 4.37% -
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 319.77 213.43 130.07 68.10 258.82 178.88 117.86 94.17%
EPS 60.46 50.24 25.42 13.46 50.01 35.65 21.14 101.09%
DPS 0.25 0.25 0.15 0.00 0.23 0.23 0.23 5.70%
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 48.98 29.84 15.63 59.27 40.92 26.94 94.75%
EPS 13.88 11.53 5.83 3.09 11.45 8.16 4.83 101.74%
DPS 0.06 0.06 0.03 0.00 0.05 0.05 0.05 12.88%
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 3.07 5.15 9.99 2.51 3.63 5.22 -41.84%
P/EPS 12.24 13.06 26.36 50.52 13.00 18.23 29.09 -43.76%
EY 8.17 7.66 3.79 1.98 7.69 5.48 3.44 77.72%
DY 0.03 0.04 0.02 0.00 0.04 0.04 0.04 -17.40%
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 3.28 5.23 9.99 2.51 3.42 5.58 -45.49%
P/EPS 11.83 13.93 26.75 50.52 13.00 17.14 31.13 -47.44%
EY 8.46 7.18 3.74 1.98 7.69 5.83 3.21 90.46%
DY 0.03 0.04 0.02 0.00 0.04 0.04 0.03 0.00%
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