[FAREAST] QoQ TTM Result on 31-Dec-2003 [#4]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	81,574	80,007	76,161	70,994	67,259	66,183	62,074	19.91%
YoY %	1.96%	5.05%	7.28%	5.55%	1.63%	6.62%	-	-
Horiz. %	131.41%	128.89%	122.69%	114.37%	108.35%	106.62%	100.00%	-
PBT	73,444	67,680	55,077	49,244	39,136	39,435	36,287	59.80%
YoY %	8.52%	22.88%	11.85%	25.83%	-0.76%	8.68%	-	-
Horiz. %	202.40%	186.51%	151.78%	135.71%	107.85%	108.68%	100.00%	-
Tax	-26,728	-23,784	-18,026	-17,334	-10,585	-12,581	-11,434	75.86%
YoY %	-12.38%	-31.94%	-3.99%	-63.76%	15.87%	-10.03%	-	-
Horiz. %	233.76%	208.01%	157.65%	151.60%	92.57%	110.03%	100.00%	-
NP	46,716	43,896	37,051	31,910	28,551	26,854	24,853	52.13%
YoY %	6.42%	18.47%	16.11%	11.76%	6.32%	8.05%	-	-
Horiz. %	187.97%	176.62%	149.08%	128.39%	114.88%	108.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,716	43,896	37,051	31,910	28,551	26,854	24,853	52.13%
YoY %	6.42%	18.47%	16.11%	11.76%	6.32%	8.05%	-	-
Horiz. %	187.97%	176.62%	149.08%	128.39%	114.88%	108.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.39%	35.14%	32.73%	35.20%	27.05%	31.90%	31.51%	-
YoY %	3.56%	7.36%	-7.02%	30.13%	-15.20%	1.24%	-	-
Horiz. %	115.49%	111.52%	103.87%	111.71%	85.85%	101.24%	100.00%	-
Total Cost	34,858	36,111	39,110	39,084	38,708	39,329	37,221	-4.26%
YoY %	-3.47%	-7.67%	0.07%	0.97%	-1.58%	5.66%	-	-
Horiz. %	93.65%	97.02%	105.08%	105.01%	104.00%	105.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,684	357,109	349,709	336,318	319,953	317,449	355,737	1.10%
YoY %	1.28%	2.12%	3.98%	5.11%	0.79%	-10.76%	-	-
Horiz. %	101.67%	100.39%	98.31%	94.54%	89.94%	89.24%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	12,455	7,629	10,772	10,772	9,330	12,414	9,271	21.68%
YoY %	63.26%	-29.18%	0.00%	15.46%	-24.84%	33.90%	-	-
Horiz. %	134.34%	82.29%	116.19%	116.19%	100.64%	133.90%	100.00%	-
Div Payout %	26.66%	17.38%	29.07%	33.76%	32.68%	46.23%	37.30%	-
YoY %	53.39%	-40.21%	-13.89%	3.30%	-29.31%	23.94%	-	-
Horiz. %	71.47%	46.60%	77.94%	90.51%	87.61%	123.94%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	361,684	357,109	349,709	336,318	319,953	317,449	355,737	1.10%
YoY %	1.28%	2.12%	3.98%	5.11%	0.79%	-10.76%	-	-
Horiz. %	101.67%	100.39%	98.31%	94.54%	89.94%	89.24%	100.00%	-
NOSH	64,356	64,228	64,284	63,576	63,107	62,861	62,851	1.58%
YoY %	0.20%	-0.09%	1.11%	0.74%	0.39%	0.02%	-	-
Horiz. %	102.39%	102.19%	102.28%	101.15%	100.41%	100.02%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	57.27%	54.87%	48.65%	44.95%	42.45%	40.58%	40.04%	-
YoY %	4.37%	12.79%	8.23%	5.89%	4.61%	1.35%	-	-
Horiz. %	143.03%	137.04%	121.50%	112.26%	106.02%	101.35%	100.00%	-
ROE	12.92%	12.29%	10.59%	9.49%	8.92%	8.46%	6.99%	-
YoY %	5.13%	16.05%	11.59%	6.39%	5.44%	21.03%	-	-
Horiz. %	184.84%	175.82%	151.50%	135.77%	127.61%	121.03%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	126.75	124.57	118.47	111.67	106.58	105.28	98.76	18.04%
YoY %	1.75%	5.15%	6.09%	4.78%	1.23%	6.60%	-	-
Horiz. %	128.34%	126.13%	119.96%	113.07%	107.92%	106.60%	100.00%	-
EPS	72.59	68.34	57.64	50.19	45.24	42.72	39.54	49.76%
YoY %	6.22%	18.56%	14.84%	10.94%	5.90%	8.04%	-	-
Horiz. %	183.59%	172.84%	145.78%	126.93%	114.42%	108.04%	100.00%	-
DPS	19.50	12.00	16.76	17.00	15.00	20.00	14.75	20.39%
YoY %	62.50%	-28.40%	-1.41%	13.33%	-25.00%	35.59%	-	-
Horiz. %	132.20%	81.36%	113.63%	115.25%	101.69%	135.59%	100.00%	-
NAPS	5.62	5.56	5.44	5.29	5.07	5.05	5.66	-0.47%
YoY %	1.08%	2.21%	2.84%	4.34%	0.40%	-10.78%	-	-
Horiz. %	99.29%	98.23%	96.11%	93.46%	89.58%	89.22%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 63,576
RPS	13.74	13.47	12.83	11.96	11.33	11.14	10.45	19.95%
YoY %	2.00%	4.99%	7.27%	5.56%	1.71%	6.60%	-	-
Horiz. %	131.48%	128.90%	122.78%	114.45%	108.42%	106.60%	100.00%	-
EPS	7.87	7.39	6.24	5.37	4.81	4.52	4.19	52.05%
YoY %	6.50%	18.43%	16.20%	11.64%	6.42%	7.88%	-	-
Horiz. %	187.83%	176.37%	148.93%	128.16%	114.80%	107.88%	100.00%	-
DPS	2.10	1.28	1.81	1.81	1.57	2.09	1.56	21.85%
YoY %	64.06%	-29.28%	0.00%	15.29%	-24.88%	33.97%	-	-
Horiz. %	134.62%	82.05%	116.03%	116.03%	100.64%	133.97%	100.00%	-
NAPS	0.6091	0.6014	0.5889	0.5663	0.5388	0.5346	0.599	1.11%
YoY %	1.28%	2.12%	3.99%	5.10%	0.79%	-10.75%	-	-
Horiz. %	101.69%	100.40%	98.31%	94.54%	89.95%	89.25%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	1.82	1.77	1.78	1.60	1.48	1.55	1.38	-
P/RPS	1.44	1.42	1.50	1.43	1.39	1.47	1.40	1.89%
YoY %	1.41%	-5.33%	4.90%	2.88%	-5.44%	5.00%	-	-
Horiz. %	102.86%	101.43%	107.14%	102.14%	99.29%	105.00%	100.00%	-
P/EPS	2.51	2.59	3.09	3.19	3.27	3.63	3.49	-19.67%
YoY %	-3.09%	-16.18%	-3.13%	-2.45%	-9.92%	4.01%	-	-
Horiz. %	71.92%	74.21%	88.54%	91.40%	93.70%	104.01%	100.00%	-
EY	39.88	38.61	32.38	31.37	30.57	27.56	28.65	24.59%
YoY %	3.29%	19.24%	3.22%	2.62%	10.92%	-3.80%	-	-
Horiz. %	139.20%	134.76%	113.02%	109.49%	106.70%	96.20%	100.00%	-
DY	10.71	6.78	9.41	10.63	10.14	12.90	10.69	0.12%
YoY %	57.96%	-27.95%	-11.48%	4.83%	-21.40%	20.67%	-	-
Horiz. %	100.19%	63.42%	88.03%	99.44%	94.86%	120.67%	100.00%	-
P/NAPS	0.32	0.32	0.33	0.30	0.29	0.31	0.24	21.07%
YoY %	0.00%	-3.03%	10.00%	3.45%	-6.45%	29.17%	-	-
Horiz. %	133.33%	133.33%	137.50%	125.00%	120.83%	129.17%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	09/11/04	13/08/04	24/05/04	27/02/04	17/11/03	22/08/03	19/05/03	-
Price	1.87	1.75	1.80	1.80	1.57	1.52	1.45	-
P/RPS	1.48	1.40	1.52	1.61	1.47	1.44	1.47	0.45%
YoY %	5.71%	-7.89%	-5.59%	9.52%	2.08%	-2.04%	-	-
Horiz. %	100.68%	95.24%	103.40%	109.52%	100.00%	97.96%	100.00%	-
P/EPS	2.58	2.56	3.12	3.59	3.47	3.56	3.67	-20.88%
YoY %	0.78%	-17.95%	-13.09%	3.46%	-2.53%	-3.00%	-	-
Horiz. %	70.30%	69.75%	85.01%	97.82%	94.55%	97.00%	100.00%	-
EY	38.82	39.05	32.02	27.88	28.82	28.10	27.27	26.46%
YoY %	-0.59%	21.96%	14.85%	-3.26%	2.56%	3.04%	-	-
Horiz. %	142.35%	143.20%	117.42%	102.24%	105.68%	103.04%	100.00%	-
DY	10.43	6.86	9.31	9.44	9.55	13.16	10.17	1.69%
YoY %	52.04%	-26.32%	-1.38%	-1.15%	-27.43%	29.40%	-	-
Horiz. %	102.56%	67.45%	91.54%	92.82%	93.90%	129.40%	100.00%	-
P/NAPS	0.33	0.31	0.33	0.34	0.31	0.30	0.26	17.17%
YoY %	6.45%	-6.06%	-2.94%	9.68%	3.33%	15.38%	-	-
Horiz. %	126.92%	119.23%	126.92%	130.77%	119.23%	115.38%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos