[FAREAST] YoY 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- -20.72%
YoY- 41.75%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 118,933 113,665 83,060 129,909 122,743 62,897 22,830 31.64%
PBT 47,874 44,647 28,063 51,100 41,370 21,397 18,690 16.96%
Tax -7,829 -8,422 -6,585 -10,455 -8,242 -3,406 -5,566 5.84%
NP 40,045 36,225 21,478 40,645 33,128 17,991 13,124 20.42%
-
NP to SH 37,650 33,836 19,742 37,286 26,304 15,859 11,875 21.19%
-
Tax Rate 16.35% 18.86% 23.47% 20.46% 19.92% 15.92% 29.78% -
Total Cost 78,888 77,440 61,582 89,264 89,615 44,906 9,706 41.77%
-
Net Worth 927,549 734,498 677,994 635,633 533,098 494,060 328,047 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 205 136 - 10,143 13,496 - 3,280 -36.99%
Div Payout % 0.55% 0.40% - 27.20% 51.31% - 27.63% -
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 927,549 734,498 677,994 635,633 533,098 494,060 328,047 18.90%
NOSH 137,008 136,270 135,870 135,241 134,961 133,605 65,609 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 33.67% 31.87% 25.86% 31.29% 26.99% 28.60% 57.49% -
ROE 4.06% 4.61% 2.91% 5.87% 4.93% 3.21% 3.62% -
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 86.81 83.41 61.13 96.06 90.95 47.08 34.80 16.44%
EPS 27.48 24.83 14.53 27.57 19.49 11.87 8.99 20.45%
DPS 0.15 0.10 0.00 7.50 10.00 0.00 5.00 -44.24%
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 20.03 19.14 13.99 21.88 20.67 10.59 3.84 31.67%
EPS 6.34 5.70 3.32 6.28 4.43 2.67 2.00 21.19%
DPS 0.03 0.02 0.00 1.71 2.27 0.00 0.55 -38.40%
NAPS 1.562 1.2369 1.1417 1.0704 0.8977 0.832 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 7.95 7.86 10.63 6.45 5.88 8.07 7.41 1.17%
P/EPS 25.11 26.42 44.74 22.49 27.45 32.01 14.25 9.89%
EY 3.98 3.79 2.24 4.45 3.64 3.12 7.02 -9.02%
DY 0.02 0.02 0.00 1.21 1.87 0.00 1.94 -53.33%
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 8.05 8.39 9.99 5.41 6.38 8.79 7.56 1.05%
P/EPS 25.44 28.19 42.05 18.86 29.76 34.88 14.53 9.78%
EY 3.93 3.55 2.38 5.30 3.36 2.87 6.88 -8.90%
DY 0.02 0.01 0.00 1.44 1.72 0.00 1.90 -53.16%
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