[FAREAST] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.22%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 351,974 349,717 396,566 453,129 526,625 516,835 509,669 -21.81%
PBT 95,753 87,642 110,679 152,448 181,200 199,268 189,538 -36.48%
Tax -18,644 -17,301 -21,171 -27,058 -33,129 -38,909 -36,696 -36.24%
NP 77,109 70,341 89,508 125,390 148,071 160,359 152,842 -36.54%
-
NP to SH 68,017 63,599 81,143 113,759 132,612 144,018 133,036 -35.98%
-
Tax Rate 19.47% 19.74% 19.13% 17.75% 18.28% 19.53% 19.36% -
Total Cost 274,865 279,376 307,058 327,739 378,554 356,476 356,827 -15.92%
-
Net Worth 679,783 677,994 656,909 659,518 541,645 635,633 613,376 7.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 312 312 420 513 513 513 13,901 -91.98%
Div Payout % 0.46% 0.49% 0.52% 0.45% 0.39% 0.36% 10.45% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 679,783 677,994 656,909 659,518 541,645 635,633 613,376 7.07%
NOSH 135,956 135,870 135,725 135,703 135,411 135,241 135,104 0.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 21.91% 20.11% 22.57% 27.67% 28.12% 31.03% 29.99% -
ROE 10.01% 9.38% 12.35% 17.25% 24.48% 22.66% 21.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 258.89 257.39 292.18 333.91 388.91 382.16 377.24 -22.14%
EPS 50.03 46.81 59.78 83.83 97.93 106.49 98.47 -36.24%
DPS 0.23 0.23 0.31 0.38 0.38 0.38 10.30 -92.01%
NAPS 5.00 4.99 4.84 4.86 4.00 4.70 4.54 6.62%
Adjusted Per Share Value based on latest NOSH - 135,703
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.27 58.89 66.78 76.31 88.68 87.03 85.83 -21.82%
EPS 11.45 10.71 13.66 19.16 22.33 24.25 22.40 -35.99%
DPS 0.05 0.05 0.07 0.09 0.09 0.09 2.34 -92.24%
NAPS 1.1447 1.1417 1.1062 1.1106 0.9121 1.0704 1.0329 7.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.50 6.50 6.15 5.40 5.15 6.20 7.70 -
P/RPS 2.51 2.53 2.10 1.62 1.32 1.62 2.04 14.77%
P/EPS 12.99 13.89 10.29 6.44 5.26 5.82 7.82 40.13%
EY 7.70 7.20 9.72 15.52 19.02 17.18 12.79 -28.63%
DY 0.04 0.04 0.05 0.07 0.07 0.06 1.34 -90.31%
P/NAPS 1.30 1.30 1.27 1.11 1.29 1.32 1.70 -16.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 19/08/09 28/05/09 27/02/09 25/11/08 21/08/08 -
Price 6.50 6.11 6.58 6.15 5.25 5.20 6.50 -
P/RPS 2.51 2.37 2.25 1.84 1.35 1.36 1.72 28.56%
P/EPS 12.99 13.05 11.01 7.34 5.36 4.88 6.60 56.85%
EY 7.70 7.66 9.09 13.63 18.65 20.48 15.15 -36.23%
DY 0.04 0.04 0.05 0.06 0.07 0.07 1.58 -91.32%
P/NAPS 1.30 1.22 1.36 1.27 1.31 1.11 1.43 -6.14%

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