[FAREAST] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 24.67%
YoY- 251.87%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 106,703 129,909 142,400 147,613 96,913 122,743 77,435 23.70%
PBT 20,398 51,100 61,180 48,522 38,466 41,370 22,912 -7.42%
Tax -2,690 -10,455 -9,807 -10,177 -8,470 -8,242 -5,686 -39.14%
NP 17,708 40,645 51,373 38,345 29,996 33,128 17,226 1.84%
-
NP to SH 15,167 37,286 47,030 33,129 26,573 26,304 15,301 -0.58%
-
Tax Rate 13.19% 20.46% 16.03% 20.97% 22.02% 19.92% 24.82% -
Total Cost 88,995 89,264 91,027 109,268 66,917 89,615 60,209 29.60%
-
Net Worth 541,645 635,633 613,376 585,026 552,377 533,098 518,129 2.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 10,143 405 - - 13,496 - -
Div Payout % - 27.20% 0.86% - - 51.31% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 541,645 635,633 613,376 585,026 552,377 533,098 518,129 2.98%
NOSH 135,411 135,241 135,104 135,110 135,055 134,961 134,929 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.60% 31.29% 36.08% 25.98% 30.95% 26.99% 22.25% -
ROE 2.80% 5.87% 7.67% 5.66% 4.81% 4.93% 2.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 78.80 96.06 105.40 109.25 71.76 90.95 57.39 23.41%
EPS 11.20 27.57 34.81 24.52 19.68 19.49 11.34 -0.82%
DPS 0.00 7.50 0.30 0.00 0.00 10.00 0.00 -
NAPS 4.00 4.70 4.54 4.33 4.09 3.95 3.84 2.74%
Adjusted Per Share Value based on latest NOSH - 135,110
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.97 21.88 23.98 24.86 16.32 20.67 13.04 23.71%
EPS 2.55 6.28 7.92 5.58 4.47 4.43 2.58 -0.77%
DPS 0.00 1.71 0.07 0.00 0.00 2.27 0.00 -
NAPS 0.9121 1.0704 1.0329 0.9852 0.9302 0.8977 0.8725 2.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 6.20 7.70 6.30 5.95 5.35 5.20 -
P/RPS 6.54 6.45 7.31 5.77 8.29 5.88 9.06 -19.45%
P/EPS 45.98 22.49 22.12 25.69 30.24 27.45 45.86 0.17%
EY 2.17 4.45 4.52 3.89 3.31 3.64 2.18 -0.30%
DY 0.00 1.21 0.04 0.00 0.00 1.87 0.00 -
P/NAPS 1.29 1.32 1.70 1.45 1.45 1.35 1.35 -2.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 -
Price 5.25 5.20 6.50 6.75 6.20 5.80 5.25 -
P/RPS 6.66 5.41 6.17 6.18 8.64 6.38 9.15 -19.00%
P/EPS 46.87 18.86 18.67 27.53 31.51 29.76 46.30 0.81%
EY 2.13 5.30 5.36 3.63 3.17 3.36 2.16 -0.92%
DY 0.00 1.44 0.05 0.00 0.00 1.72 0.00 -
P/NAPS 1.31 1.11 1.43 1.56 1.52 1.47 1.37 -2.92%

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