[FAREAST] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	324,018	559,896	366,870	137,272	74,192	79,642	65,536	30.48%
YoY %	-42.13%	52.61%	167.26%	85.02%	-6.84%	21.52%	-	-
Horiz. %	494.41%	854.33%	559.80%	209.46%	113.21%	121.52%	100.00%	-
PBT	89,658	214,402	103,306	55,985	50,934	65,217	32,950	18.13%
YoY %	-58.18%	107.54%	84.52%	9.92%	-21.90%	97.93%	-	-
Horiz. %	272.10%	650.69%	313.52%	169.91%	154.58%	197.93%	100.00%	-
Tax	-19,481	-40,585	-22,508	-10,341	-14,212	-21,988	-10,330	11.14%
YoY %	52.00%	-80.31%	-117.66%	27.24%	35.36%	-112.86%	-	-
Horiz. %	188.59%	392.88%	217.89%	100.11%	137.58%	212.86%	100.00%	-
NP	70,177	173,817	80,798	45,644	36,722	43,229	22,620	20.74%
YoY %	-59.63%	115.13%	77.02%	24.30%	-15.05%	91.11%	-	-
Horiz. %	310.24%	768.42%	357.20%	201.79%	162.34%	191.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,576	156,593	68,026	41,406	33,573	43,229	22,620	19.08%
YoY %	-58.76%	130.20%	64.29%	23.33%	-22.34%	91.11%	-	-
Horiz. %	285.48%	692.28%	300.73%	183.05%	148.42%	191.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.73%	18.93%	21.79%	18.47%	27.90%	33.72%	31.35%	-
YoY %	14.79%	-13.13%	17.98%	-33.80%	-17.26%	7.56%	-	-
Horiz. %	69.31%	60.38%	69.51%	58.92%	89.00%	107.56%	100.00%	-
Total Cost	253,841	386,078	286,072	91,628	37,469	36,413	42,916	34.44%
YoY %	-34.25%	34.96%	212.21%	144.54%	2.90%	-15.15%	-	-
Horiz. %	591.48%	899.61%	666.59%	213.51%	87.31%	84.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	677,912	635,715	533,145	493,928	328,058	361,674	319,868	13.32%
YoY %	6.64%	19.24%	7.94%	50.56%	-9.29%	13.07%	-	-
Horiz. %	211.93%	198.74%	166.68%	154.42%	102.56%	113.07%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	416	67,629	17,996	8,904	4,374	6,435	-	-
YoY %	-99.38%	275.80%	102.11%	103.57%	-32.03%	0.00%	-	-
Horiz. %	6.46%	1,050.96%	279.66%	138.37%	67.97%	100.00%	-	-
Div Payout %	0.65%	43.19%	26.46%	21.51%	13.03%	14.89%	-	-
YoY %	-98.50%	63.23%	23.01%	65.08%	-12.49%	0.00%	-	-
Horiz. %	4.37%	290.06%	177.70%	144.46%	87.51%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	677,912	635,715	533,145	493,928	328,058	361,674	319,868	13.32%
YoY %	6.64%	19.24%	7.94%	50.56%	-9.29%	13.07%	-	-
Horiz. %	211.93%	198.74%	166.68%	154.42%	102.56%	113.07%	100.00%	-
NOSH	135,854	135,258	134,973	133,569	65,611	64,354	63,090	13.62%
YoY %	0.44%	0.21%	1.05%	103.58%	1.95%	2.00%	-	-
Horiz. %	215.33%	214.39%	213.94%	211.71%	104.00%	102.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	21.66%	31.04%	22.02%	33.25%	49.50%	54.28%	34.52%	-
YoY %	-30.22%	40.96%	-33.77%	-32.83%	-8.81%	57.24%	-	-
Horiz. %	62.75%	89.92%	63.79%	96.32%	143.40%	157.24%	100.00%	-
ROE	9.53%	24.63%	12.76%	8.38%	10.23%	11.95%	7.07%	-
YoY %	-61.31%	93.03%	52.27%	-18.08%	-14.39%	69.02%	-	-
Horiz. %	134.79%	348.37%	180.48%	118.53%	144.70%	169.02%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	238.50	413.95	271.81	102.77	113.08	123.76	103.88	14.84%
YoY %	-42.38%	52.29%	164.48%	-9.12%	-8.63%	19.14%	-	-
Horiz. %	229.59%	398.49%	261.66%	98.93%	108.86%	119.14%	100.00%	-
EPS	47.53	115.77	50.40	31.00	25.43	67.17	35.85	4.80%
YoY %	-58.94%	129.70%	62.58%	21.90%	-62.14%	87.36%	-	-
Horiz. %	132.58%	322.93%	140.59%	86.47%	70.93%	187.36%	100.00%	-
DPS	0.31	50.00	13.33	6.67	6.67	10.00	0.00	-
YoY %	-99.38%	275.09%	99.85%	0.00%	-33.30%	0.00%	-	-
Horiz. %	3.10%	500.00%	133.30%	66.70%	66.70%	100.00%	-	-
NAPS	4.99	4.70	3.95	3.6979	5.00	5.62	5.07	-0.26%
YoY %	6.17%	18.99%	6.82%	-26.04%	-11.03%	10.85%	-	-
Horiz. %	98.42%	92.70%	77.91%	72.94%	98.62%	110.85%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 133,605
RPS	54.56	94.28	61.78	23.12	12.49	13.41	11.04	30.48%
YoY %	-42.13%	52.61%	167.21%	85.11%	-6.86%	21.47%	-	-
Horiz. %	494.20%	853.99%	559.60%	209.42%	113.13%	121.47%	100.00%	-
EPS	10.87	26.37	11.46	6.97	5.65	7.28	3.81	19.07%
YoY %	-58.78%	130.10%	64.42%	23.36%	-22.39%	91.08%	-	-
Horiz. %	285.30%	692.13%	300.79%	182.94%	148.29%	191.08%	100.00%	-
DPS	0.07	11.39	3.03	1.50	0.74	1.08	0.00	-
YoY %	-99.39%	275.91%	102.00%	102.70%	-31.48%	0.00%	-	-
Horiz. %	6.48%	1,054.63%	280.56%	138.89%	68.52%	100.00%	-	-
NAPS	1.1416	1.0705	0.8978	0.8318	0.5524	0.609	0.5386	13.32%
YoY %	6.64%	19.24%	7.93%	50.58%	-9.29%	13.07%	-	-
Horiz. %	211.96%	198.76%	166.69%	154.44%	102.56%	113.07%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	6.50	6.20	5.35	3.80	2.58	1.82	1.48	-
P/RPS	2.73	1.50	1.97	3.70	2.28	1.47	1.42	11.49%
YoY %	82.00%	-23.86%	-46.76%	62.28%	55.10%	3.52%	-	-
Horiz. %	192.25%	105.63%	138.73%	260.56%	160.56%	103.52%	100.00%	-
P/EPS	13.67	5.36	10.62	12.26	5.04	2.71	4.13	22.05%
YoY %	155.04%	-49.53%	-13.38%	143.25%	85.98%	-34.38%	-	-
Horiz. %	330.99%	129.78%	257.14%	296.85%	122.03%	65.62%	100.00%	-
EY	7.31	18.67	9.42	8.16	19.83	36.91	24.23	-18.08%
YoY %	-60.85%	98.20%	15.44%	-58.85%	-46.27%	52.33%	-	-
Horiz. %	30.17%	77.05%	38.88%	33.68%	81.84%	152.33%	100.00%	-
DY	0.05	8.06	2.49	1.75	2.58	5.49	0.00	-
YoY %	-99.38%	223.69%	42.29%	-32.17%	-53.01%	0.00%	-	-
Horiz. %	0.91%	146.81%	45.36%	31.88%	46.99%	100.00%	-	-
P/NAPS	1.30	1.32	1.35	1.03	0.52	0.32	0.29	28.37%
YoY %	-1.52%	-2.22%	31.07%	98.08%	62.50%	10.34%	-	-
Horiz. %	448.28%	455.17%	465.52%	355.17%	179.31%	110.34%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	17/11/09	25/11/08	22/11/07	01/12/06	29/11/05	09/11/04	17/11/03	-
Price	6.11	5.20	5.80	4.14	2.63	1.87	1.57	-
P/RPS	2.56	1.26	2.13	4.03	2.33	1.51	1.51	9.18%
YoY %	103.17%	-40.85%	-47.15%	72.96%	54.30%	0.00%	-	-
Horiz. %	169.54%	83.44%	141.06%	266.89%	154.30%	100.00%	100.00%	-
P/EPS	12.85	4.49	11.51	13.35	5.14	2.78	4.38	19.62%
YoY %	186.19%	-60.99%	-13.78%	159.73%	84.89%	-36.53%	-	-
Horiz. %	293.38%	102.51%	262.79%	304.79%	117.35%	63.47%	100.00%	-
EY	7.78	22.26	8.69	7.49	19.46	35.92	22.84	-16.41%
YoY %	-65.05%	156.16%	16.02%	-61.51%	-45.82%	57.27%	-	-
Horiz. %	34.06%	97.46%	38.05%	32.79%	85.20%	157.27%	100.00%	-
DY	0.05	9.62	2.30	1.61	2.53	5.35	0.00	-
YoY %	-99.48%	318.26%	42.86%	-36.36%	-52.71%	0.00%	-	-
Horiz. %	0.93%	179.81%	42.99%	30.09%	47.29%	100.00%	-	-
P/NAPS	1.22	1.11	1.47	1.12	0.53	0.33	0.31	25.62%
YoY %	9.91%	-24.49%	31.25%	111.32%	60.61%	6.45%	-	-
Horiz. %	393.55%	358.06%	474.19%	361.29%	170.97%	106.45%	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