[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 68.81%
YoY- -58.76%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 331,688 360,667 290,864 243,014 419,922 275,153 102,954 21.50%
PBT 105,813 112,688 89,305 67,244 160,802 77,480 41,989 16.63%
Tax -20,214 -20,991 -16,277 -14,611 -30,439 -16,881 -7,756 17.29%
NP 85,599 91,697 73,028 52,633 130,363 60,599 34,233 16.48%
-
NP to SH 80,212 85,402 68,466 48,432 117,445 51,020 31,055 17.11%
-
Tax Rate 19.10% 18.63% 18.23% 21.73% 18.93% 21.79% 18.47% -
Total Cost 246,089 268,970 217,836 190,381 289,559 214,554 68,721 23.66%
-
Net Worth 1,020,835 927,597 734,537 677,912 635,715 533,145 493,928 12.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 466 411 340 312 50,721 13,497 6,678 -35.81%
Div Payout % 0.58% 0.48% 0.50% 0.65% 43.19% 26.46% 21.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,020,835 927,597 734,537 677,912 635,715 533,145 493,928 12.84%
NOSH 141,390 137,015 136,277 135,854 135,258 134,973 133,569 0.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 25.81% 25.42% 25.11% 21.66% 31.04% 22.02% 33.25% -
ROE 7.86% 9.21% 9.32% 7.14% 18.47% 9.57% 6.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 234.59 263.23 213.43 178.88 310.46 203.86 77.08 20.36%
EPS 57.05 62.33 50.24 35.65 86.83 37.80 23.25 16.12%
DPS 0.33 0.30 0.25 0.23 37.50 10.00 5.00 -36.40%
NAPS 7.22 6.77 5.39 4.99 4.70 3.95 3.6979 11.78%
Adjusted Per Share Value based on latest NOSH - 135,870
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.85 60.73 48.98 40.92 70.71 46.33 17.34 21.50%
EPS 13.51 14.38 11.53 8.16 19.78 8.59 5.23 17.11%
DPS 0.08 0.07 0.06 0.05 8.54 2.27 1.12 -35.56%
NAPS 1.719 1.562 1.2369 1.1416 1.0705 0.8978 0.8318 12.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.50 6.90 6.56 6.50 6.20 5.35 3.80 -
P/RPS 3.20 2.62 3.07 3.63 2.00 2.62 4.93 -6.94%
P/EPS 13.22 11.07 13.06 18.23 7.14 14.15 16.34 -3.46%
EY 7.56 9.03 7.66 5.48 14.00 7.07 6.12 3.58%
DY 0.04 0.04 0.04 0.04 6.05 1.87 1.32 -44.13%
P/NAPS 1.04 1.02 1.22 1.30 1.32 1.35 1.03 0.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 -
Price 7.20 6.99 7.00 6.11 5.20 5.80 4.14 -
P/RPS 3.07 2.66 3.28 3.42 1.67 2.85 5.37 -8.89%
P/EPS 12.69 11.21 13.93 17.14 5.99 15.34 17.81 -5.48%
EY 7.88 8.92 7.18 5.83 16.70 6.52 5.62 5.78%
DY 0.05 0.04 0.04 0.04 7.21 1.72 1.21 -41.17%
P/NAPS 1.00 1.03 1.30 1.22 1.11 1.47 1.12 -1.86%

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