[FAREAST] QoQ 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- 36.96%
YoY- -47.05%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 84,398 92,801 108,960 83,060 85,837 74,117 106,703 -14.50%
PBT 20,822 23,836 28,509 28,063 19,411 19,770 20,398 1.38%
Tax -3,673 -4,182 -4,033 -6,585 -3,920 -4,106 -2,690 23.14%
NP 17,149 19,654 24,476 21,478 15,491 15,664 17,708 -2.12%
-
NP to SH 16,287 18,343 19,585 19,742 14,414 14,276 15,167 4.87%
-
Tax Rate 17.64% 17.54% 14.15% 23.47% 20.19% 20.77% 13.19% -
Total Cost 67,249 73,147 84,484 61,582 70,346 58,453 88,995 -17.08%
-
Net Worth 699,959 703,193 679,783 677,994 656,909 659,518 541,645 18.69%
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 - - -
Div Payout % 1.25% - - - 2.17% - - -
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 699,959 703,193 679,783 677,994 656,909 659,518 541,645 18.69%
NOSH 136,178 136,277 135,956 135,870 135,725 135,703 135,411 0.37%
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 20.32% 21.18% 22.46% 25.86% 18.05% 21.13% 16.60% -
ROE 2.33% 2.61% 2.88% 2.91% 2.19% 2.16% 2.80% -
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 61.98 68.10 80.14 61.13 63.24 54.62 78.80 -14.82%
EPS 11.96 13.46 14.40 14.53 10.62 10.52 11.20 4.48%
DPS 0.15 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 5.14 5.16 5.00 4.99 4.84 4.86 4.00 18.25%
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 14.21 15.63 18.35 13.99 14.45 12.48 17.97 -14.52%
EPS 2.74 3.09 3.30 3.32 2.43 2.40 2.55 4.92%
DPS 0.03 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.1787 1.1842 1.1447 1.1417 1.1062 1.1106 0.9121 18.69%
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 10.81 9.99 8.11 10.63 9.72 9.89 6.54 39.92%
P/EPS 56.02 50.52 45.12 44.74 57.91 51.33 45.98 14.11%
EY 1.79 1.98 2.22 2.24 1.73 1.95 2.17 -12.07%
DY 0.02 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.30 1.32 1.30 1.30 1.27 1.11 1.29 0.51%
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 10.97 9.99 8.11 9.99 10.40 11.26 6.66 39.59%
P/EPS 56.86 50.52 45.12 42.05 61.96 58.46 46.87 13.78%
EY 1.76 1.98 2.22 2.38 1.61 1.71 2.13 -11.97%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.32 1.32 1.30 1.22 1.36 1.27 1.31 0.50%

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