[FAREAST] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	349,717	396,566	453,129	526,625	516,835	509,669	444,704	-14.78%
YoY %	-11.81%	-12.48%	-13.96%	1.89%	1.41%	14.61%	-	-
Horiz. %	78.64%	89.18%	101.89%	118.42%	116.22%	114.61%	100.00%	-
PBT	87,642	110,679	152,448	181,200	199,268	189,538	151,270	-30.47%
YoY %	-20.81%	-27.40%	-15.87%	-9.07%	5.13%	25.30%	-	-
Horiz. %	57.94%	73.17%	100.78%	119.79%	131.73%	125.30%	100.00%	-
Tax	-17,301	-21,171	-27,058	-33,129	-38,909	-36,696	-32,575	-34.39%
YoY %	18.28%	21.76%	18.33%	14.86%	-6.03%	-12.65%	-	-
Horiz. %	53.11%	64.99%	83.06%	101.70%	119.44%	112.65%	100.00%	-
NP	70,341	89,508	125,390	148,071	160,359	152,842	118,695	-29.42%
YoY %	-21.41%	-28.62%	-15.32%	-7.66%	4.92%	28.77%	-	-
Horiz. %	59.26%	75.41%	105.64%	124.75%	135.10%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,599	81,143	113,759	132,612	144,018	133,036	101,307	-26.66%
YoY %	-21.62%	-28.67%	-14.22%	-7.92%	8.25%	31.32%	-	-
Horiz. %	62.78%	80.10%	112.29%	130.90%	142.16%	131.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.74%	19.13%	17.75%	18.28%	19.53%	19.36%	21.53%	-
YoY %	3.19%	7.77%	-2.90%	-6.40%	0.88%	-10.08%	-	-
Horiz. %	91.69%	88.85%	82.44%	84.90%	90.71%	89.92%	100.00%	-
Total Cost	279,376	307,058	327,739	378,554	356,476	356,827	326,009	-9.77%
YoY %	-9.02%	-6.31%	-13.42%	6.19%	-0.10%	9.45%	-	-
Horiz. %	85.70%	94.19%	100.53%	116.12%	109.35%	109.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	677,994	656,909	659,518	541,645	635,633	613,376	585,026	10.32%
YoY %	3.21%	-0.40%	21.76%	-14.79%	3.63%	4.85%	-	-
Horiz. %	115.89%	112.29%	112.73%	92.58%	108.65%	104.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	312	420	513	513	513	13,901	13,631	-91.91%
YoY %	-25.71%	-18.13%	0.00%	0.00%	-96.31%	1.98%	-	-
Horiz. %	2.29%	3.08%	3.76%	3.76%	3.76%	101.98%	100.00%	-
Div Payout %	0.49%	0.52%	0.45%	0.39%	0.36%	10.45%	13.46%	-
YoY %	-5.77%	15.56%	15.38%	8.33%	-96.56%	-22.36%	-	-
Horiz. %	3.64%	3.86%	3.34%	2.90%	2.67%	77.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	677,994	656,909	659,518	541,645	635,633	613,376	585,026	10.32%
YoY %	3.21%	-0.40%	21.76%	-14.79%	3.63%	4.85%	-	-
Horiz. %	115.89%	112.29%	112.73%	92.58%	108.65%	104.85%	100.00%	-
NOSH	135,870	135,725	135,703	135,411	135,241	135,104	135,110	0.37%
YoY %	0.11%	0.02%	0.22%	0.13%	0.10%	-0.00%	-	-
Horiz. %	100.56%	100.46%	100.44%	100.22%	100.10%	100.00%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	20.11%	22.57%	27.67%	28.12%	31.03%	29.99%	26.69%	-
YoY %	-10.90%	-18.43%	-1.60%	-9.38%	3.47%	12.36%	-	-
Horiz. %	75.35%	84.56%	103.67%	105.36%	116.26%	112.36%	100.00%	-
ROE	9.38%	12.35%	17.25%	24.48%	22.66%	21.69%	17.32%	-
YoY %	-24.05%	-28.41%	-29.53%	8.03%	4.47%	25.23%	-	-
Horiz. %	54.16%	71.30%	99.60%	141.34%	130.83%	125.23%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	257.39	292.18	333.91	388.91	382.16	377.24	329.14	-15.10%
YoY %	-11.91%	-12.50%	-14.14%	1.77%	1.30%	14.61%	-	-
Horiz. %	78.20%	88.77%	101.45%	118.16%	116.11%	114.61%	100.00%	-
EPS	46.81	59.78	83.83	97.93	106.49	98.47	74.98	-26.93%
YoY %	-21.70%	-28.69%	-14.40%	-8.04%	8.14%	31.33%	-	-
Horiz. %	62.43%	79.73%	111.80%	130.61%	142.02%	131.33%	100.00%	-
DPS	0.23	0.31	0.38	0.38	0.38	10.30	10.10	-91.94%
YoY %	-25.81%	-18.42%	0.00%	0.00%	-96.31%	1.98%	-	-
Horiz. %	2.28%	3.07%	3.76%	3.76%	3.76%	101.98%	100.00%	-
NAPS	4.99	4.84	4.86	4.00	4.70	4.54	4.33	9.91%
YoY %	3.10%	-0.41%	21.50%	-14.89%	3.52%	4.85%	-	-
Horiz. %	115.24%	111.78%	112.24%	92.38%	108.55%	104.85%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 135,411
RPS	58.89	66.78	76.31	88.68	87.03	85.83	74.89	-14.79%
YoY %	-11.81%	-12.49%	-13.95%	1.90%	1.40%	14.61%	-	-
Horiz. %	78.64%	89.17%	101.90%	118.41%	116.21%	114.61%	100.00%	-
EPS	10.71	13.66	19.16	22.33	24.25	22.40	17.06	-26.66%
YoY %	-21.60%	-28.71%	-14.20%	-7.92%	8.26%	31.30%	-	-
Horiz. %	62.78%	80.07%	112.31%	130.89%	142.15%	131.30%	100.00%	-
DPS	0.05	0.07	0.09	0.09	0.09	2.34	2.30	-92.19%
YoY %	-28.57%	-22.22%	0.00%	0.00%	-96.15%	1.74%	-	-
Horiz. %	2.17%	3.04%	3.91%	3.91%	3.91%	101.74%	100.00%	-
NAPS	1.1417	1.1062	1.1106	0.9121	1.0704	1.0329	0.9852	10.31%
YoY %	3.21%	-0.40%	21.76%	-14.79%	3.63%	4.84%	-	-
Horiz. %	115.89%	112.28%	112.73%	92.58%	108.65%	104.84%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.50	6.15	5.40	5.15	6.20	7.70	6.30	-
P/RPS	2.53	2.10	1.62	1.32	1.62	2.04	1.91	20.59%
YoY %	20.48%	29.63%	22.73%	-18.52%	-20.59%	6.81%	-	-
Horiz. %	132.46%	109.95%	84.82%	69.11%	84.82%	106.81%	100.00%	-
P/EPS	13.89	10.29	6.44	5.26	5.82	7.82	8.40	39.79%
YoY %	34.99%	59.78%	22.43%	-9.62%	-25.58%	-6.90%	-	-
Horiz. %	165.36%	122.50%	76.67%	62.62%	69.29%	93.10%	100.00%	-
EY	7.20	9.72	15.52	19.02	17.18	12.79	11.90	-28.44%
YoY %	-25.93%	-37.37%	-18.40%	10.71%	34.32%	7.48%	-	-
Horiz. %	60.50%	81.68%	130.42%	159.83%	144.37%	107.48%	100.00%	-
DY	0.04	0.05	0.07	0.07	0.06	1.34	1.60	-91.43%
YoY %	-20.00%	-28.57%	0.00%	16.67%	-95.52%	-16.25%	-	-
Horiz. %	2.50%	3.12%	4.38%	4.38%	3.75%	83.75%	100.00%	-
P/NAPS	1.30	1.27	1.11	1.29	1.32	1.70	1.45	-7.01%
YoY %	2.36%	14.41%	-13.95%	-2.27%	-22.35%	17.24%	-	-
Horiz. %	89.66%	87.59%	76.55%	88.97%	91.03%	117.24%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	19/08/09	28/05/09	27/02/09	25/11/08	21/08/08	22/05/08	-
Price	6.11	6.58	6.15	5.25	5.20	6.50	6.75	-
P/RPS	2.37	2.25	1.84	1.35	1.36	1.72	2.05	10.14%
YoY %	5.33%	22.28%	36.30%	-0.74%	-20.93%	-16.10%	-	-
Horiz. %	115.61%	109.76%	89.76%	65.85%	66.34%	83.90%	100.00%	-
P/EPS	13.05	11.01	7.34	5.36	4.88	6.60	9.00	28.07%
YoY %	18.53%	50.00%	36.94%	9.84%	-26.06%	-26.67%	-	-
Horiz. %	145.00%	122.33%	81.56%	59.56%	54.22%	73.33%	100.00%	-
EY	7.66	9.09	13.63	18.65	20.48	15.15	11.11	-21.93%
YoY %	-15.73%	-33.31%	-26.92%	-8.94%	35.18%	36.36%	-	-
Horiz. %	68.95%	81.82%	122.68%	167.87%	184.34%	136.36%	100.00%	-
DY	0.04	0.05	0.06	0.07	0.07	1.58	1.50	-91.05%
YoY %	-20.00%	-16.67%	-14.29%	0.00%	-95.57%	5.33%	-	-
Horiz. %	2.67%	3.33%	4.00%	4.67%	4.67%	105.33%	100.00%	-
P/NAPS	1.22	1.36	1.27	1.31	1.11	1.43	1.56	-15.10%
YoY %	-10.29%	7.09%	-3.05%	18.02%	-22.38%	-8.33%	-	-
Horiz. %	78.21%	87.18%	81.41%	83.97%	71.15%	91.67%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos