[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.52%
YoY- 130.19%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 360,667 290,864 243,014 419,922 275,153 102,954 55,644 36.52%
PBT 112,688 89,305 67,244 160,802 77,480 41,989 38,201 19.74%
Tax -20,991 -16,277 -14,611 -30,439 -16,881 -7,756 -10,659 11.95%
NP 91,697 73,028 52,633 130,363 60,599 34,233 27,542 22.18%
-
NP to SH 85,402 68,466 48,432 117,445 51,020 31,055 25,180 22.56%
-
Tax Rate 18.63% 18.23% 21.73% 18.93% 21.79% 18.47% 27.90% -
Total Cost 268,970 217,836 190,381 289,559 214,554 68,721 28,102 45.68%
-
Net Worth 927,597 734,537 677,912 635,715 533,145 493,928 328,058 18.90%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 411 340 312 50,721 13,497 6,678 3,280 -29.24%
Div Payout % 0.48% 0.50% 0.65% 43.19% 26.46% 21.51% 13.03% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 927,597 734,537 677,912 635,715 533,145 493,928 328,058 18.90%
NOSH 137,015 136,277 135,854 135,258 134,973 133,569 65,611 13.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.42% 25.11% 21.66% 31.04% 22.02% 33.25% 49.50% -
ROE 9.21% 9.32% 7.14% 18.47% 9.57% 6.29% 7.68% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 263.23 213.43 178.88 310.46 203.86 77.08 84.81 20.76%
EPS 62.33 50.24 35.65 86.83 37.80 23.25 19.07 21.81%
DPS 0.30 0.25 0.23 37.50 10.00 5.00 5.00 -37.41%
NAPS 6.77 5.39 4.99 4.70 3.95 3.6979 5.00 5.17%
Adjusted Per Share Value based on latest NOSH - 135,241
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 60.73 48.98 40.92 70.71 46.33 17.34 9.37 36.52%
EPS 14.38 11.53 8.16 19.78 8.59 5.23 4.24 22.56%
DPS 0.07 0.06 0.05 8.54 2.27 1.12 0.55 -29.06%
NAPS 1.562 1.2369 1.1416 1.0705 0.8978 0.8318 0.5524 18.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.90 6.56 6.50 6.20 5.35 3.80 2.58 -
P/RPS 2.62 3.07 3.63 2.00 2.62 4.93 3.04 -2.44%
P/EPS 11.07 13.06 18.23 7.14 14.15 16.34 6.72 8.67%
EY 9.03 7.66 5.48 14.00 7.07 6.12 14.87 -7.97%
DY 0.04 0.04 0.04 6.05 1.87 1.32 1.94 -47.61%
P/NAPS 1.02 1.22 1.30 1.32 1.35 1.03 0.52 11.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 29/11/05 -
Price 6.99 7.00 6.11 5.20 5.80 4.14 2.63 -
P/RPS 2.66 3.28 3.42 1.67 2.85 5.37 3.10 -2.51%
P/EPS 11.21 13.93 17.14 5.99 15.34 17.81 6.85 8.55%
EY 8.92 7.18 5.83 16.70 6.52 5.62 14.59 -7.86%
DY 0.04 0.04 0.04 7.21 1.72 1.21 1.90 -47.43%
P/NAPS 1.03 1.30 1.22 1.11 1.47 1.12 0.53 11.70%

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