[FAREAST] YoY 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- 0.97%
YoY- -69.35%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 106,324 130,873 84,398 85,837 142,400 77,435 27,102 25.55%
PBT 25,269 37,908 20,822 19,411 61,180 22,912 12,872 11.88%
Tax -4,746 -7,832 -3,673 -3,920 -9,807 -5,686 -2,610 10.46%
NP 20,523 30,076 17,149 15,491 51,373 17,226 10,262 12.23%
-
NP to SH 19,172 27,961 16,287 14,414 47,030 15,301 9,640 12.12%
-
Tax Rate 18.78% 20.66% 17.64% 20.19% 16.03% 24.82% 20.28% -
Total Cost 85,801 100,797 67,249 70,346 91,027 60,209 16,840 31.14%
-
Net Worth 1,008,110 979,386 699,959 656,909 613,376 518,129 540,585 10.93%
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 % 1.84% 0.98% 1.25% 2.17% 0.86% - 0.69% -
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 1,008,110 979,386 699,959 656,909 613,376 518,129 540,585 10.93%
NOSH 141,390 136,595 136,178 135,725 135,104 134,929 133,149 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 19.30% 22.98% 20.32% 18.05% 36.08% 22.25% 37.86% -
ROE 1.90% 2.85% 2.33% 2.19% 7.67% 2.95% 1.78% -
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 75.20 95.81 61.98 63.24 105.40 57.39 20.35 24.31%
EPS 13.67 20.47 11.96 10.62 34.81 11.34 7.24 11.16%
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 17.90 22.04 14.21 14.45 23.98 13.04 4.56 25.57%
EPS 3.23 4.71 2.74 2.43 7.92 2.58 1.62 12.17%
DPS 0.06 0.05 0.03 0.05 0.07 0.00 0.01 34.76%
NAPS 1.6976 1.6492 1.1787 1.1062 1.0329 0.8725 0.9103 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 10.37 7.67 10.81 9.72 7.31 9.06 17.20 -8.08%
P/EPS 57.52 35.91 56.02 57.91 22.12 45.86 48.34 2.93%
EY 1.74 2.79 1.79 1.73 4.52 2.18 2.07 -2.85%
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 10.20 7.31 10.97 10.40 6.17 9.15 18.28 -9.25%
P/EPS 56.56 34.20 56.86 61.96 18.67 46.30 51.38 1.61%
EY 1.77 2.92 1.76 1.61 5.36 2.16 1.95 -1.59%
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