[FAREAST] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 107.75%
YoY- 71.39%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 130,873 110,861 145,152 113,665 84,398 92,801 108,960 13.03%
PBT 37,908 26,906 24,205 44,647 20,822 23,836 28,509 20.98%
Tax -7,832 -5,330 -4,596 -8,422 -3,673 -4,182 -4,033 55.84%
NP 30,076 21,576 19,609 36,225 17,149 19,654 24,476 14.76%
-
NP to SH 27,961 19,791 13,972 33,836 16,287 18,343 19,585 26.87%
-
Tax Rate 20.66% 19.81% 18.99% 18.86% 17.64% 17.54% 14.15% -
Total Cost 100,797 89,285 125,543 77,440 67,249 73,147 84,484 12.52%
-
Net Worth 979,386 917,210 877,850 734,498 699,959 703,193 679,783 27.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 273 - - 136 204 - - -
Div Payout % 0.98% - - 0.40% 1.25% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 979,386 917,210 877,850 734,498 699,959 703,193 679,783 27.64%
NOSH 136,595 136,489 136,312 136,270 136,178 136,277 135,956 0.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 22.98% 19.46% 13.51% 31.87% 20.32% 21.18% 22.46% -
ROE 2.85% 2.16% 1.59% 4.61% 2.33% 2.61% 2.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 95.81 81.22 106.48 83.41 61.98 68.10 80.14 12.68%
EPS 20.47 14.50 10.25 24.83 11.96 13.46 14.40 26.50%
DPS 0.20 0.00 0.00 0.10 0.15 0.00 0.00 -
NAPS 7.17 6.72 6.44 5.39 5.14 5.16 5.00 27.24%
Adjusted Per Share Value based on latest NOSH - 136,270
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.04 18.67 24.44 19.14 14.21 15.63 18.35 13.03%
EPS 4.71 3.33 2.35 5.70 2.74 3.09 3.30 26.84%
DPS 0.05 0.00 0.00 0.02 0.03 0.00 0.00 -
NAPS 1.6492 1.5445 1.4783 1.2369 1.1787 1.1842 1.1447 27.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.35 7.40 7.40 6.56 6.70 6.80 6.50 -
P/RPS 7.67 9.11 6.95 7.86 10.81 9.99 8.11 -3.66%
P/EPS 35.91 51.03 72.20 26.42 56.02 50.52 45.12 -14.15%
EY 2.79 1.96 1.39 3.79 1.79 1.98 2.22 16.50%
DY 0.03 0.00 0.00 0.02 0.02 0.00 0.00 -
P/NAPS 1.03 1.10 1.15 1.22 1.30 1.32 1.30 -14.41%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 24/05/11 25/02/11 26/11/10 25/08/10 19/05/10 25/02/10 -
Price 7.00 7.55 7.15 7.00 6.80 6.80 6.50 -
P/RPS 7.31 9.30 6.71 8.39 10.97 9.99 8.11 -6.70%
P/EPS 34.20 52.07 69.76 28.19 56.86 50.52 45.12 -16.90%
EY 2.92 1.92 1.43 3.55 1.76 1.98 2.22 20.10%
DY 0.03 0.00 0.00 0.01 0.02 0.00 0.00 -
P/NAPS 0.98 1.12 1.11 1.30 1.32 1.32 1.30 -17.21%

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