[FAREAST] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	169,810	118,625	78,558	69,816	71,315	76,324	75,546	71.34%
YoY %	43.15%	51.00%	12.52%	-2.10%	-6.56%	1.03%	-	-
Horiz. %	224.78%	157.02%	103.99%	92.42%	94.40%	101.03%	100.00%	-
PBT	59,178	53,962	51,255	47,644	50,174	52,375	51,190	10.12%
YoY %	9.67%	5.28%	7.58%	-5.04%	-4.20%	2.31%	-	-
Horiz. %	115.60%	105.42%	100.13%	93.07%	98.02%	102.31%	100.00%	-
Tax	-15,466	-12,022	-14,182	-13,793	-15,552	-17,210	-17,494	-7.86%
YoY %	-28.65%	15.23%	-2.82%	11.31%	9.63%	1.62%	-	-
Horiz. %	88.41%	68.72%	81.07%	78.84%	88.90%	98.38%	100.00%	-
NP	43,712	41,940	37,073	33,851	34,622	35,165	33,696	18.88%
YoY %	4.23%	13.13%	9.52%	-2.23%	-1.54%	4.36%	-	-
Horiz. %	129.72%	124.47%	110.02%	100.46%	102.75%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,906	38,701	34,717	31,631	32,826	33,430	33,210	11.09%
YoY %	0.53%	11.48%	9.76%	-3.64%	-1.81%	0.66%	-	-
Horiz. %	117.15%	116.53%	104.54%	95.25%	98.84%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.13%	22.28%	27.67%	28.95%	31.00%	32.86%	34.17%	-
YoY %	17.28%	-19.48%	-4.42%	-6.61%	-5.66%	-3.83%	-	-
Horiz. %	76.47%	65.20%	80.98%	84.72%	90.72%	96.17%	100.00%	-
Total Cost	126,098	76,685	41,485	35,965	36,693	41,159	41,850	108.19%
YoY %	64.44%	84.85%	15.35%	-1.98%	-10.85%	-1.65%	-	-
Horiz. %	301.31%	183.24%	99.13%	85.94%	87.68%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	401,950	494,060	540,585	511,736	503,117	328,047	326,394	14.84%
YoY %	-18.64%	-8.61%	5.64%	1.71%	53.37%	0.51%	-	-
Horiz. %	123.15%	151.37%	165.62%	156.78%	154.14%	100.51%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	66	66	3,347	3,280	3,280	16,191	17,737	-97.57%
YoY %	0.00%	-98.03%	2.04%	0.00%	-79.74%	-8.72%	-	-
Horiz. %	0.37%	0.37%	18.87%	18.49%	18.49%	91.28%	100.00%	-
Div Payout %	0.17%	0.17%	9.64%	10.37%	9.99%	48.43%	53.41%	-
YoY %	0.00%	-98.24%	-7.04%	3.80%	-79.37%	-9.32%	-	-
Horiz. %	0.32%	0.32%	18.05%	19.42%	18.70%	90.68%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	401,950	494,060	540,585	511,736	503,117	328,047	326,394	14.84%
YoY %	-18.64%	-8.61%	5.64%	1.71%	53.37%	0.51%	-	-
Horiz. %	123.15%	151.37%	165.62%	156.78%	154.14%	100.51%	100.00%	-
NOSH	133,983	133,605	133,149	132,918	132,051	65,609	65,278	61.29%
YoY %	0.28%	0.34%	0.17%	0.66%	101.27%	0.51%	-	-
Horiz. %	205.25%	204.67%	203.97%	203.62%	202.29%	100.51%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	25.74%	35.36%	47.19%	48.49%	48.55%	46.07%	44.60%	-
YoY %	-27.21%	-25.07%	-2.68%	-0.12%	5.38%	3.30%	-	-
Horiz. %	57.71%	79.28%	105.81%	108.72%	108.86%	103.30%	100.00%	-
ROE	9.68%	7.83%	6.42%	6.18%	6.52%	10.19%	10.17%	-
YoY %	23.63%	21.96%	3.88%	-5.21%	-36.02%	0.20%	-	-
Horiz. %	95.18%	76.99%	63.13%	60.77%	64.11%	100.20%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	126.74	88.79	59.00	52.53	54.01	116.33	115.73	6.22%
YoY %	42.74%	50.49%	12.32%	-2.74%	-53.57%	0.52%	-	-
Horiz. %	109.51%	76.72%	50.98%	45.39%	46.67%	100.52%	100.00%	-
EPS	29.04	28.97	26.07	23.80	24.86	50.95	50.87	-31.11%
YoY %	0.24%	11.12%	9.54%	-4.26%	-51.21%	0.16%	-	-
Horiz. %	57.09%	56.95%	51.25%	46.79%	48.87%	100.16%	100.00%	-
DPS	0.05	0.05	2.51	2.47	2.48	25.00	27.50	-98.49%
YoY %	0.00%	-98.01%	1.62%	-0.40%	-90.08%	-9.09%	-	-
Horiz. %	0.18%	0.18%	9.13%	8.98%	9.02%	90.91%	100.00%	-
NAPS	3.00	3.6979	4.06	3.85	3.81	5.00	5.00	-28.79%
YoY %	-18.87%	-8.92%	5.45%	1.05%	-23.80%	0.00%	-	-
Horiz. %	60.00%	73.96%	81.20%	77.00%	76.20%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 132,918
RPS	28.60	19.98	13.23	11.76	12.01	12.85	12.72	71.37%
YoY %	43.14%	51.02%	12.50%	-2.08%	-6.54%	1.02%	-	-
Horiz. %	224.84%	157.08%	104.01%	92.45%	94.42%	101.02%	100.00%	-
EPS	6.55	6.52	5.85	5.33	5.53	5.63	5.59	11.11%
YoY %	0.46%	11.45%	9.76%	-3.62%	-1.78%	0.72%	-	-
Horiz. %	117.17%	116.64%	104.65%	95.35%	98.93%	100.72%	100.00%	-
DPS	0.01	0.01	0.56	0.55	0.55	2.73	2.99	-97.74%
YoY %	0.00%	-98.21%	1.82%	0.00%	-79.85%	-8.70%	-	-
Horiz. %	0.33%	0.33%	18.73%	18.39%	18.39%	91.30%	100.00%	-
NAPS	0.6769	0.832	0.9103	0.8617	0.8472	0.5524	0.5496	14.85%
YoY %	-18.64%	-8.60%	5.64%	1.71%	53.37%	0.51%	-	-
Horiz. %	123.16%	151.38%	165.63%	156.79%	154.15%	100.51%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	4.44	3.80	3.50	3.44	2.65	2.58	2.25	-
P/RPS	3.50	4.28	5.93	6.55	4.91	2.22	1.94	48.03%
YoY %	-18.22%	-27.82%	-9.47%	33.40%	121.17%	14.43%	-	-
Horiz. %	180.41%	220.62%	305.67%	337.63%	253.09%	114.43%	100.00%	-
P/EPS	15.29	13.12	13.42	14.46	10.66	5.06	4.42	128.21%
YoY %	16.54%	-2.24%	-7.19%	35.65%	110.67%	14.48%	-	-
Horiz. %	345.93%	296.83%	303.62%	327.15%	241.18%	114.48%	100.00%	-
EY	6.54	7.62	7.45	6.92	9.38	19.75	22.61	-56.16%
YoY %	-14.17%	2.28%	7.66%	-26.23%	-52.51%	-12.65%	-	-
Horiz. %	28.93%	33.70%	32.95%	30.61%	41.49%	87.35%	100.00%	-
DY	0.01	0.01	0.72	0.72	0.94	9.69	12.22	-99.11%
YoY %	0.00%	-98.61%	0.00%	-23.40%	-90.30%	-20.70%	-	-
Horiz. %	0.08%	0.08%	5.89%	5.89%	7.69%	79.30%	100.00%	-
P/NAPS	1.48	1.03	0.86	0.89	0.70	0.52	0.45	120.67%
YoY %	43.69%	19.77%	-3.37%	27.14%	34.62%	15.56%	-	-
Horiz. %	328.89%	228.89%	191.11%	197.78%	155.56%	115.56%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	01/12/06	18/08/06	19/05/06	27/02/06	29/11/05	05/08/05	-
Price	4.84	4.14	3.72	3.48	3.10	2.63	2.40	-
P/RPS	3.82	4.66	6.31	6.63	5.74	2.26	2.07	50.28%
YoY %	-18.03%	-26.15%	-4.83%	15.51%	153.98%	9.18%	-	-
Horiz. %	184.54%	225.12%	304.83%	320.29%	277.29%	109.18%	100.00%	-
P/EPS	16.67	14.29	14.27	14.62	12.47	5.16	4.72	131.38%
YoY %	16.66%	0.14%	-2.39%	17.24%	141.67%	9.32%	-	-
Horiz. %	353.18%	302.75%	302.33%	309.75%	264.19%	109.32%	100.00%	-
EY	6.00	7.00	7.01	6.84	8.02	19.37	21.20	-56.79%
YoY %	-14.29%	-0.14%	2.49%	-14.71%	-58.60%	-8.63%	-	-
Horiz. %	28.30%	33.02%	33.07%	32.26%	37.83%	91.37%	100.00%	-
DY	0.01	0.01	0.68	0.71	0.80	9.51	11.46	-99.07%
YoY %	0.00%	-98.53%	-4.23%	-11.25%	-91.59%	-17.02%	-	-
Horiz. %	0.09%	0.09%	5.93%	6.20%	6.98%	82.98%	100.00%	-
P/NAPS	1.61	1.12	0.92	0.90	0.81	0.53	0.48	123.57%
YoY %	43.75%	21.74%	2.22%	11.11%	52.83%	10.42%	-	-
Horiz. %	335.42%	233.33%	191.67%	187.50%	168.75%	110.42%	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