[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	336,192	240,071	231,805	326,289	301,691	331,688	360,667	-1.16%
YoY %	40.04%	3.57%	-28.96%	8.15%	-9.04%	-8.03%	-	-
Horiz. %	93.21%	66.56%	64.27%	90.47%	83.65%	91.97%	100.00%	-
PBT	135,179	105,439	68,831	103,737	67,531	105,813	112,688	3.07%
YoY %	28.21%	53.19%	-33.65%	53.61%	-36.18%	-6.10%	-	-
Horiz. %	119.96%	93.57%	61.08%	92.06%	59.93%	93.90%	100.00%	-
Tax	-19,459	-13,571	-14,013	-19,390	-13,943	-20,214	-20,991	-1.25%
YoY %	-43.39%	3.15%	27.73%	-39.07%	31.02%	3.70%	-	-
Horiz. %	92.70%	64.65%	66.76%	92.37%	66.42%	96.30%	100.00%	-
NP	115,720	91,868	54,818	84,347	53,588	85,599	91,697	3.95%
YoY %	25.96%	67.59%	-35.01%	57.40%	-37.40%	-6.65%	-	-
Horiz. %	126.20%	100.19%	59.78%	91.98%	58.44%	93.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,889	85,355	49,206	78,014	49,577	80,212	85,402	3.96%
YoY %	26.40%	73.46%	-36.93%	57.36%	-38.19%	-6.08%	-	-
Horiz. %	126.33%	99.94%	57.62%	91.35%	58.05%	93.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.39%	12.87%	20.36%	18.69%	20.65%	19.10%	18.63%	-
YoY %	11.81%	-36.79%	8.94%	-9.49%	8.12%	2.52%	-	-
Horiz. %	77.24%	69.08%	109.29%	100.32%	110.84%	102.52%	100.00%	-
Total Cost	220,472	148,203	176,987	241,942	248,103	246,089	268,970	-3.25%
YoY %	48.76%	-16.26%	-26.85%	-2.48%	0.82%	-8.51%	-	-
Horiz. %	81.97%	55.10%	65.80%	89.95%	92.24%	91.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,401,174	1,302,201	1,126,878	1,105,669	1,037,802	1,020,835	927,597	7.10%
YoY %	7.60%	15.56%	1.92%	6.54%	1.66%	10.05%	-	-
Horiz. %	151.05%	140.38%	121.48%	119.20%	111.88%	110.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	494	353	424	353	38,882	466	411	3.11%
YoY %	39.94%	-16.75%	20.11%	-99.09%	8,243.78%	13.38%	-	-
Horiz. %	120.19%	85.89%	103.16%	85.89%	9,460.34%	113.38%	100.00%	-
Div Payout %	0.46%	0.41%	0.86%	0.45%	78.43%	0.58%	0.48%	-
YoY %	12.20%	-52.33%	91.11%	-99.43%	13,422.41%	20.83%	-	-
Horiz. %	95.83%	85.42%	179.17%	93.75%	16,339.58%	120.83%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,401,174	1,302,201	1,126,878	1,105,669	1,037,802	1,020,835	927,597	7.10%
YoY %	7.60%	15.56%	1.92%	6.54%	1.66%	10.05%	-	-
Horiz. %	151.05%	140.38%	121.48%	119.20%	111.88%	110.05%	100.00%	-
NOSH	141,390	141,390	141,390	141,390	141,390	141,390	137,015	0.52%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.19%	-	-
Horiz. %	103.19%	103.19%	103.19%	103.19%	103.19%	103.19%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	34.42%	38.27%	23.65%	25.85%	17.76%	25.81%	25.42%	-
YoY %	-10.06%	61.82%	-8.51%	45.55%	-31.19%	1.53%	-	-
Horiz. %	135.41%	150.55%	93.04%	101.69%	69.87%	101.53%	100.00%	-
ROE	7.70%	6.55%	4.37%	7.06%	4.78%	7.86%	9.21%	-
YoY %	17.56%	49.89%	-38.10%	47.70%	-39.19%	-14.66%	-	-
Horiz. %	83.60%	71.12%	47.45%	76.66%	51.90%	85.34%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	237.78	169.79	163.95	230.77	213.38	234.59	263.23	-1.67%
YoY %	40.04%	3.56%	-28.96%	8.15%	-9.04%	-10.88%	-	-
Horiz. %	90.33%	64.50%	62.28%	87.67%	81.06%	89.12%	100.00%	-
EPS	76.31	60.37	34.80	55.18	35.06	57.05	62.33	3.42%
YoY %	26.40%	73.48%	-36.93%	57.39%	-38.55%	-8.47%	-	-
Horiz. %	122.43%	96.86%	55.83%	88.53%	56.25%	91.53%	100.00%	-
DPS	0.35	0.25	0.30	0.25	27.50	0.33	0.30	2.60%
YoY %	40.00%	-16.67%	20.00%	-99.09%	8,233.33%	10.00%	-	-
Horiz. %	116.67%	83.33%	100.00%	83.33%	9,166.67%	110.00%	100.00%	-
NAPS	9.91	9.21	7.97	7.82	7.34	7.22	6.77	6.55%
YoY %	7.60%	15.56%	1.92%	6.54%	1.66%	6.65%	-	-
Horiz. %	146.38%	136.04%	117.73%	115.51%	108.42%	106.65%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 141,390
RPS	56.61	40.43	39.04	54.95	50.80	55.85	60.73	-1.16%
YoY %	40.02%	3.56%	-28.95%	8.17%	-9.04%	-8.04%	-	-
Horiz. %	93.22%	66.57%	64.28%	90.48%	83.65%	91.96%	100.00%	-
EPS	18.17	14.37	8.29	13.14	8.35	13.51	14.38	3.97%
YoY %	26.44%	73.34%	-36.91%	57.37%	-38.19%	-6.05%	-	-
Horiz. %	126.36%	99.93%	57.65%	91.38%	58.07%	93.95%	100.00%	-
DPS	0.08	0.06	0.07	0.06	6.55	0.08	0.07	2.24%
YoY %	33.33%	-14.29%	16.67%	-99.08%	8,087.50%	14.29%	-	-
Horiz. %	114.29%	85.71%	100.00%	85.71%	9,357.14%	114.29%	100.00%	-
NAPS	2.3595	2.1929	1.8976	1.8619	1.7476	1.719	1.562	7.10%
YoY %	7.60%	15.56%	1.92%	6.54%	1.66%	10.05%	-	-
Horiz. %	151.06%	140.39%	121.49%	119.20%	111.88%	110.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	9.20	7.63	7.45	8.05	7.40	7.50	6.90	-
P/RPS	3.87	4.49	4.54	3.49	3.47	3.20	2.62	6.71%
YoY %	-13.81%	-1.10%	30.09%	0.58%	8.44%	22.14%	-	-
Horiz. %	147.71%	171.37%	173.28%	133.21%	132.44%	122.14%	100.00%	-
P/EPS	12.06	12.64	21.41	14.59	21.10	13.22	11.07	1.43%
YoY %	-4.59%	-40.96%	46.74%	-30.85%	59.61%	19.42%	-	-
Horiz. %	108.94%	114.18%	193.41%	131.80%	190.61%	119.42%	100.00%	-
EY	8.29	7.91	4.67	6.85	4.74	7.56	9.03	-1.41%
YoY %	4.80%	69.38%	-31.82%	44.51%	-37.30%	-16.28%	-	-
Horiz. %	91.81%	87.60%	51.72%	75.86%	52.49%	83.72%	100.00%	-
DY	0.04	0.03	0.04	0.03	3.72	0.04	0.04	0.00%
YoY %	33.33%	-25.00%	33.33%	-99.19%	9,200.00%	0.00%	-	-
Horiz. %	100.00%	75.00%	100.00%	75.00%	9,300.00%	100.00%	100.00%	-
P/NAPS	0.93	0.83	0.93	1.03	1.01	1.04	1.02	-1.52%
YoY %	12.05%	-10.75%	-9.71%	1.98%	-2.88%	1.96%	-	-
Horiz. %	91.18%	81.37%	91.18%	100.98%	99.02%	101.96%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	17/11/17	17/11/16	25/11/15	20/11/14	21/11/13	21/11/12	25/11/11	-
Price	9.49	7.72	7.78	8.15	7.45	7.20	6.99	-
P/RPS	3.99	4.55	4.75	3.53	3.49	3.07	2.66	6.98%
YoY %	-12.31%	-4.21%	34.56%	1.15%	13.68%	15.41%	-	-
Horiz. %	150.00%	171.05%	178.57%	132.71%	131.20%	115.41%	100.00%	-
P/EPS	12.44	12.79	22.36	14.77	21.25	12.69	11.21	1.74%
YoY %	-2.74%	-42.80%	51.39%	-30.49%	67.45%	13.20%	-	-
Horiz. %	110.97%	114.09%	199.46%	131.76%	189.56%	113.20%	100.00%	-
EY	8.04	7.82	4.47	6.77	4.71	7.88	8.92	-1.71%
YoY %	2.81%	74.94%	-33.97%	43.74%	-40.23%	-11.66%	-	-
Horiz. %	90.13%	87.67%	50.11%	75.90%	52.80%	88.34%	100.00%	-
DY	0.04	0.03	0.04	0.03	3.69	0.05	0.04	0.00%
YoY %	33.33%	-25.00%	33.33%	-99.19%	7,280.00%	25.00%	-	-
Horiz. %	100.00%	75.00%	100.00%	75.00%	9,225.00%	125.00%	100.00%	-
P/NAPS	0.96	0.84	0.98	1.04	1.01	1.00	1.03	-1.16%
YoY %	14.29%	-14.29%	-5.77%	2.97%	1.00%	-2.91%	-	-
Horiz. %	93.20%	81.55%	95.15%	100.97%	98.06%	97.09%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos