[FAREAST] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 100.97%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 202,606 241,734 177,199 159,954 290,013 152,410 40,057 30.98%
PBT 48,124 64,814 44,658 39,181 109,702 36,110 20,592 15.18%
Tax -9,591 -13,162 -7,855 -8,026 -19,984 -8,639 -4,350 14.07%
NP 38,533 51,652 36,803 31,155 89,718 27,471 16,242 15.47%
-
NP to SH 35,700 47,752 34,630 28,690 80,159 24,716 15,196 15.28%
-
Tax Rate 19.93% 20.31% 17.59% 20.48% 18.22% 23.92% 21.12% -
Total Cost 164,073 190,082 140,396 128,799 200,295 124,939 23,815 37.90%
-
Net Worth 1,008,110 979,073 700,228 656,857 613,489 518,064 540,716 10.92%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 353 273 204 312 405 - 66 32.20%
Div Payout % 0.99% 0.57% 0.59% 1.09% 0.51% - 0.44% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,008,110 979,073 700,228 656,857 613,489 518,064 540,716 10.92%
NOSH 141,390 136,551 136,231 135,714 135,129 134,912 133,181 1.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.02% 21.37% 20.77% 19.48% 30.94% 18.02% 40.55% -
ROE 3.54% 4.88% 4.95% 4.37% 13.07% 4.77% 2.81% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 143.30 177.03 130.07 117.86 214.62 112.97 30.08 29.68%
EPS 25.46 34.97 25.42 21.14 59.32 18.32 11.41 14.29%
DPS 0.25 0.20 0.15 0.23 0.30 0.00 0.05 30.73%
NAPS 7.13 7.17 5.14 4.84 4.54 3.84 4.06 9.83%
Adjusted Per Share Value based on latest NOSH - 135,725
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.12 40.71 29.84 26.94 48.84 25.67 6.75 30.97%
EPS 6.01 8.04 5.83 4.83 13.50 4.16 2.56 15.26%
DPS 0.06 0.05 0.03 0.05 0.07 0.00 0.01 34.76%
NAPS 1.6976 1.6487 1.1792 1.1061 1.0331 0.8724 0.9105 10.93%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.80 7.35 6.70 6.15 7.70 5.20 3.50 -
P/RPS 5.44 4.15 5.15 5.22 3.59 4.60 11.64 -11.89%
P/EPS 30.89 21.02 26.36 29.09 12.98 28.38 30.67 0.11%
EY 3.24 4.76 3.79 3.44 7.70 3.52 3.26 -0.10%
DY 0.03 0.03 0.02 0.04 0.04 0.00 0.01 20.07%
P/NAPS 1.09 1.03 1.30 1.27 1.70 1.35 0.86 4.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 10/08/11 25/08/10 19/08/09 21/08/08 23/08/07 18/08/06 -
Price 7.67 7.00 6.80 6.58 6.50 5.25 3.72 -
P/RPS 5.35 3.95 5.23 5.58 3.03 4.65 12.37 -13.02%
P/EPS 30.38 20.02 26.75 31.13 10.96 28.66 32.60 -1.16%
EY 3.29 5.00 3.74 3.21 9.13 3.49 3.07 1.15%
DY 0.03 0.03 0.02 0.03 0.05 0.00 0.01 20.07%
P/NAPS 1.08 0.98 1.32 1.36 1.43 1.37 0.92 2.70%

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