[FAREAST] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	500,551	369,219	396,566	509,669	282,163	78,558	75,546	37.02%
YoY %	35.57%	-6.90%	-22.19%	80.63%	259.18%	3.99%	-	-
Horiz. %	662.58%	488.73%	524.93%	674.65%	373.50%	103.99%	100.00%	-
PBT	133,666	101,230	110,679	189,538	74,696	51,255	51,190	17.33%
YoY %	32.04%	-8.54%	-41.61%	153.75%	45.73%	0.13%	-	-
Horiz. %	261.12%	197.75%	216.21%	370.26%	145.92%	100.13%	100.00%	-
Tax	-26,180	-18,473	-21,171	-36,696	-19,755	-14,182	-17,494	6.94%
YoY %	-41.72%	12.74%	42.31%	-85.76%	-39.30%	18.93%	-	-
Horiz. %	149.65%	105.60%	121.02%	209.76%	112.92%	81.07%	100.00%	-
NP	107,486	82,757	89,508	152,842	54,941	37,073	33,696	21.31%
YoY %	29.88%	-7.54%	-41.44%	178.19%	48.20%	10.02%	-	-
Horiz. %	318.99%	245.60%	265.63%	453.59%	163.05%	110.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,560	73,957	81,143	133,036	48,426	34,717	33,210	19.25%
YoY %	29.21%	-8.86%	-39.01%	174.72%	39.49%	4.54%	-	-
Horiz. %	287.74%	222.69%	244.33%	400.59%	145.82%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.59%	18.25%	19.13%	19.36%	26.45%	27.67%	34.17%	-
YoY %	7.34%	-4.60%	-1.19%	-26.81%	-4.41%	-19.02%	-	-
Horiz. %	57.33%	53.41%	55.98%	56.66%	77.41%	80.98%	100.00%	-
Total Cost	393,065	286,462	307,058	356,827	227,222	41,485	41,850	45.22%
YoY %	37.21%	-6.71%	-13.95%	57.04%	447.72%	-0.87%	-	-
Horiz. %	939.22%	684.50%	733.71%	852.63%	542.94%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	979,386	699,959	656,909	613,376	518,129	540,585	326,394	20.08%
YoY %	39.92%	6.55%	7.10%	18.38%	-4.15%	65.62%	-	-
Horiz. %	300.06%	214.45%	201.26%	187.93%	158.74%	165.62%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	409	204	420	13,901	134	3,347	17,737	-46.63%
YoY %	100.49%	-51.43%	-96.98%	10,273.88%	-96.00%	-81.13%	-	-
Horiz. %	2.31%	1.15%	2.37%	78.37%	0.76%	18.87%	100.00%	-
Div Payout %	0.43%	0.28%	0.52%	10.45%	0.28%	9.64%	53.41%	-
YoY %	53.57%	-46.15%	-95.02%	3,632.14%	-97.10%	-81.95%	-	-
Horiz. %	0.81%	0.52%	0.97%	19.57%	0.52%	18.05%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	979,386	699,959	656,909	613,376	518,129	540,585	326,394	20.08%
YoY %	39.92%	6.55%	7.10%	18.38%	-4.15%	65.62%	-	-
Horiz. %	300.06%	214.45%	201.26%	187.93%	158.74%	165.62%	100.00%	-
NOSH	136,595	136,178	135,725	135,104	134,929	133,149	65,278	13.08%
YoY %	0.31%	0.33%	0.46%	0.13%	1.34%	103.97%	-	-
Horiz. %	209.25%	208.61%	207.92%	206.97%	206.70%	203.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.47%	22.41%	22.57%	29.99%	19.47%	47.19%	44.60%	-
YoY %	-4.19%	-0.71%	-24.74%	54.03%	-58.74%	5.81%	-	-
Horiz. %	48.14%	50.25%	50.61%	67.24%	43.65%	105.81%	100.00%	-
ROE	9.76%	10.57%	12.35%	21.69%	9.35%	6.42%	10.17%	-
YoY %	-7.66%	-14.41%	-43.06%	131.98%	45.64%	-36.87%	-	-
Horiz. %	95.97%	103.93%	121.44%	213.27%	91.94%	63.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	366.45	271.13	292.18	377.24	209.12	59.00	115.73	21.16%
YoY %	35.16%	-7.20%	-22.55%	80.39%	254.44%	-49.02%	-	-
Horiz. %	316.64%	234.28%	252.47%	325.97%	180.70%	50.98%	100.00%	-
EPS	69.96	54.31	59.78	98.47	35.89	26.07	50.87	5.45%
YoY %	28.82%	-9.15%	-39.29%	174.37%	37.67%	-48.75%	-	-
Horiz. %	137.53%	106.76%	117.52%	193.57%	70.55%	51.25%	100.00%	-
DPS	0.30	0.15	0.31	10.30	0.10	2.51	27.50	-52.88%
YoY %	100.00%	-51.61%	-96.99%	10,200.00%	-96.02%	-90.87%	-	-
Horiz. %	1.09%	0.55%	1.13%	37.45%	0.36%	9.13%	100.00%	-
NAPS	7.17	5.14	4.84	4.54	3.84	4.06	5.00	6.18%
YoY %	39.49%	6.20%	6.61%	18.23%	-5.42%	-18.80%	-	-
Horiz. %	143.40%	102.80%	96.80%	90.80%	76.80%	81.20%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 135,104
RPS	84.29	62.18	66.78	85.83	47.52	13.23	12.72	37.03%
YoY %	35.56%	-6.89%	-22.20%	80.62%	259.18%	4.01%	-	-
Horiz. %	662.66%	488.84%	525.00%	674.76%	373.58%	104.01%	100.00%	-
EPS	16.09	12.45	13.66	22.40	8.15	5.85	5.59	19.25%
YoY %	29.24%	-8.86%	-39.02%	174.85%	39.32%	4.65%	-	-
Horiz. %	287.84%	222.72%	244.36%	400.72%	145.80%	104.65%	100.00%	-
DPS	0.07	0.03	0.07	2.34	0.02	0.56	2.99	-46.49%
YoY %	133.33%	-57.14%	-97.01%	11,600.00%	-96.43%	-81.27%	-	-
Horiz. %	2.34%	1.00%	2.34%	78.26%	0.67%	18.73%	100.00%	-
NAPS	1.6492	1.1787	1.1062	1.0329	0.8725	0.9103	0.5496	20.08%
YoY %	39.92%	6.55%	7.10%	18.38%	-4.15%	65.63%	-	-
Horiz. %	300.07%	214.47%	201.27%	187.94%	158.75%	165.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	7.35	6.70	6.15	7.70	5.20	3.50	2.25	-
P/RPS	2.01	2.47	2.10	2.04	2.49	5.93	1.94	0.59%
YoY %	-18.62%	17.62%	2.94%	-18.07%	-58.01%	205.67%	-	-
Horiz. %	103.61%	127.32%	108.25%	105.15%	128.35%	305.67%	100.00%	-
P/EPS	10.51	12.34	10.29	7.82	14.49	13.42	4.42	15.52%
YoY %	-14.83%	19.92%	31.59%	-46.03%	7.97%	203.62%	-	-
Horiz. %	237.78%	279.19%	232.81%	176.92%	327.83%	303.62%	100.00%	-
EY	9.52	8.11	9.72	12.79	6.90	7.45	22.61	-13.41%
YoY %	17.39%	-16.56%	-24.00%	85.36%	-7.38%	-67.05%	-	-
Horiz. %	42.11%	35.87%	42.99%	56.57%	30.52%	32.95%	100.00%	-
DY	0.04	0.02	0.05	1.34	0.02	0.72	12.22	-61.45%
YoY %	100.00%	-60.00%	-96.27%	6,600.00%	-97.22%	-94.11%	-	-
Horiz. %	0.33%	0.16%	0.41%	10.97%	0.16%	5.89%	100.00%	-
P/NAPS	1.03	1.30	1.27	1.70	1.35	0.86	0.45	14.79%
YoY %	-20.77%	2.36%	-25.29%	25.93%	56.98%	91.11%	-	-
Horiz. %	228.89%	288.89%	282.22%	377.78%	300.00%	191.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	10/08/11	25/08/10	19/08/09	21/08/08	23/08/07	18/08/06	05/08/05	-
Price	7.00	6.80	6.58	6.50	5.25	3.72	2.40	-
P/RPS	1.91	2.51	2.25	1.72	2.51	6.31	2.07	-1.33%
YoY %	-23.90%	11.56%	30.81%	-31.47%	-60.22%	204.83%	-	-
Horiz. %	92.27%	121.26%	108.70%	83.09%	121.26%	304.83%	100.00%	-
P/EPS	10.01	12.52	11.01	6.60	14.63	14.27	4.72	13.34%
YoY %	-20.05%	13.71%	66.82%	-54.89%	2.52%	202.33%	-	-
Horiz. %	212.08%	265.25%	233.26%	139.83%	309.96%	302.33%	100.00%	-
EY	9.99	7.99	9.09	15.15	6.84	7.01	21.20	-11.78%
YoY %	25.03%	-12.10%	-40.00%	121.49%	-2.43%	-66.93%	-	-
Horiz. %	47.12%	37.69%	42.88%	71.46%	32.26%	33.07%	100.00%	-
DY	0.04	0.02	0.05	1.58	0.02	0.68	11.46	-61.03%
YoY %	100.00%	-60.00%	-96.84%	7,800.00%	-97.06%	-94.07%	-	-
Horiz. %	0.35%	0.17%	0.44%	13.79%	0.17%	5.93%	100.00%	-
P/NAPS	0.98	1.32	1.36	1.43	1.37	0.92	0.48	12.62%
YoY %	-25.76%	-2.94%	-4.90%	4.38%	48.91%	91.67%	-	-
Horiz. %	204.17%	275.00%	283.33%	297.92%	285.42%	191.67%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos