[FAREAST] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 31.32%
YoY- 174.72%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 453,129 526,625 516,835 509,669 444,704 372,066 342,009 20.60%
PBT 152,448 181,200 199,268 189,538 151,270 115,946 94,669 37.34%
Tax -27,058 -33,129 -38,909 -36,696 -32,575 -25,351 -24,591 6.57%
NP 125,390 148,071 160,359 152,842 118,695 90,595 70,078 47.33%
-
NP to SH 113,759 132,612 144,018 133,036 101,307 77,593 58,871 55.07%
-
Tax Rate 17.75% 18.28% 19.53% 19.36% 21.53% 21.86% 25.98% -
Total Cost 327,739 378,554 356,476 356,827 326,009 281,471 271,931 13.23%
-
Net Worth 659,518 541,645 635,633 613,376 585,026 552,377 533,098 15.22%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 513 513 513 13,901 13,631 13,631 13,631 -88.74%
Div Payout % 0.45% 0.39% 0.36% 10.45% 13.46% 17.57% 23.15% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 659,518 541,645 635,633 613,376 585,026 552,377 533,098 15.22%
NOSH 135,703 135,411 135,241 135,104 135,110 135,055 134,961 0.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 27.67% 28.12% 31.03% 29.99% 26.69% 24.35% 20.49% -
ROE 17.25% 24.48% 22.66% 21.69% 17.32% 14.05% 11.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 333.91 388.91 382.16 377.24 329.14 275.49 253.41 20.17%
EPS 83.83 97.93 106.49 98.47 74.98 57.45 43.62 54.51%
DPS 0.38 0.38 0.38 10.30 10.10 10.10 10.10 -88.74%
NAPS 4.86 4.00 4.70 4.54 4.33 4.09 3.95 14.80%
Adjusted Per Share Value based on latest NOSH - 135,104
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 76.31 88.68 87.03 85.83 74.89 62.65 57.59 20.61%
EPS 19.16 22.33 24.25 22.40 17.06 13.07 9.91 55.13%
DPS 0.09 0.09 0.09 2.34 2.30 2.30 2.30 -88.45%
NAPS 1.1106 0.9121 1.0704 1.0329 0.9852 0.9302 0.8977 15.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.40 5.15 6.20 7.70 6.30 5.95 5.35 -
P/RPS 1.62 1.32 1.62 2.04 1.91 2.16 2.11 -16.13%
P/EPS 6.44 5.26 5.82 7.82 8.40 10.36 12.26 -34.87%
EY 15.52 19.02 17.18 12.79 11.90 9.66 8.15 53.57%
DY 0.07 0.07 0.06 1.34 1.60 1.70 1.89 -88.86%
P/NAPS 1.11 1.29 1.32 1.70 1.45 1.45 1.35 -12.22%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 -
Price 6.15 5.25 5.20 6.50 6.75 6.20 5.80 -
P/RPS 1.84 1.35 1.36 1.72 2.05 2.25 2.29 -13.56%
P/EPS 7.34 5.36 4.88 6.60 9.00 10.79 13.30 -32.69%
EY 13.63 18.65 20.48 15.15 11.11 9.27 7.52 48.60%
DY 0.06 0.07 0.07 1.58 1.50 1.63 1.74 -89.38%
P/NAPS 1.27 1.31 1.11 1.43 1.56 1.52 1.47 -9.28%

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