[FAREAST] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.87%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 372,800 385,128 443,444 371,204 296,468 590,452 299,900 3.68%
PBT 73,792 91,420 107,624 95,344 79,080 194,088 52,792 5.73%
Tax -14,952 -19,380 -21,320 -16,728 -16,424 -40,708 -11,812 4.00%
NP 58,840 72,040 86,304 78,616 62,656 153,380 40,980 6.20%
-
NP to SH 54,256 66,112 79,164 73,372 57,104 132,516 37,660 6.26%
-
Tax Rate 20.26% 21.20% 19.81% 17.54% 20.77% 20.97% 22.37% -
Total Cost 313,960 313,088 357,140 292,588 233,812 437,072 258,920 3.26%
-
Net Worth 1,026,491 989,730 917,210 703,193 659,518 585,026 501,773 12.65%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,026,491 989,730 917,210 703,193 659,518 585,026 501,773 12.65%
NOSH 141,390 141,390 136,489 136,277 135,703 135,110 134,885 0.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.78% 18.71% 19.46% 21.18% 21.13% 25.98% 13.66% -
ROE 5.29% 6.68% 8.63% 10.43% 8.66% 22.65% 7.51% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 263.67 272.39 324.89 272.39 218.47 437.02 222.34 2.87%
EPS 38.36 47.28 58.00 53.84 42.08 98.08 27.92 5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.26 7.00 6.72 5.16 4.86 4.33 3.72 11.77%
Adjusted Per Share Value based on latest NOSH - 136,277
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.78 64.85 74.67 62.51 49.92 99.43 50.50 3.69%
EPS 9.14 11.13 13.33 12.36 9.62 22.32 6.34 6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7286 1.6667 1.5445 1.1842 1.1106 0.9852 0.845 12.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 7.05 7.45 7.40 6.80 5.40 6.30 4.94 -
P/RPS 2.67 2.74 2.28 2.50 2.47 1.44 2.22 3.12%
P/EPS 18.37 15.93 12.76 12.63 12.83 6.42 17.69 0.63%
EY 5.44 6.28 7.84 7.92 7.79 15.57 5.65 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.10 1.32 1.11 1.45 1.33 -5.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 24/05/11 19/05/10 28/05/09 22/05/08 29/05/07 -
Price 7.20 7.56 7.55 6.80 6.15 6.75 5.05 -
P/RPS 2.73 2.78 2.32 2.50 2.82 1.54 2.27 3.12%
P/EPS 18.76 16.17 13.02 12.63 14.62 6.88 18.09 0.60%
EY 5.33 6.19 7.68 7.92 6.84 14.53 5.53 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 1.12 1.32 1.27 1.56 1.36 -5.15%

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