[FAREAST] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	440,126	500,551	369,219	396,566	509,669	282,163	78,558	33.23%
YoY %	-12.07%	35.57%	-6.90%	-22.19%	80.63%	259.18%	-	-
Horiz. %	560.26%	637.17%	470.00%	504.81%	648.78%	359.18%	100.00%	-
PBT	139,472	133,666	101,230	110,679	189,538	74,696	51,255	18.13%
YoY %	4.34%	32.04%	-8.54%	-41.61%	153.75%	45.73%	-	-
Horiz. %	272.11%	260.79%	197.50%	215.94%	369.79%	145.73%	100.00%	-
Tax	-22,851	-26,180	-18,473	-21,171	-36,696	-19,755	-14,182	8.26%
YoY %	12.72%	-41.72%	12.74%	42.31%	-85.76%	-39.30%	-	-
Horiz. %	161.13%	184.60%	130.26%	149.28%	258.75%	139.30%	100.00%	-
NP	116,621	107,486	82,757	89,508	152,842	54,941	37,073	21.02%
YoY %	8.50%	29.88%	-7.54%	-41.44%	178.19%	48.20%	-	-
Horiz. %	314.57%	289.93%	223.23%	241.44%	412.27%	148.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	107,634	95,560	73,957	81,143	133,036	48,426	34,717	20.73%
YoY %	12.63%	29.21%	-8.86%	-39.01%	174.72%	39.49%	-	-
Horiz. %	310.03%	275.25%	213.03%	233.73%	383.20%	139.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.38%	19.59%	18.25%	19.13%	19.36%	26.45%	27.67%	-
YoY %	-16.39%	7.34%	-4.60%	-1.19%	-26.81%	-4.41%	-	-
Horiz. %	59.20%	70.80%	65.96%	69.14%	69.97%	95.59%	100.00%	-
Total Cost	323,505	393,065	286,462	307,058	356,827	227,222	41,485	40.77%
YoY %	-17.70%	37.21%	-6.71%	-13.95%	57.04%	447.72%	-	-
Horiz. %	779.81%	947.49%	690.52%	740.17%	860.13%	547.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,008,110	979,386	699,959	656,909	613,376	518,129	540,585	10.93%
YoY %	2.93%	39.92%	6.55%	7.10%	18.38%	-4.15%	-	-
Horiz. %	186.49%	181.17%	129.48%	121.52%	113.47%	95.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	558	409	204	420	13,901	134	3,347	-25.79%
YoY %	36.43%	100.49%	-51.43%	-96.98%	10,273.88%	-96.00%	-	-
Horiz. %	16.67%	12.22%	6.10%	12.55%	415.33%	4.00%	100.00%	-
Div Payout %	0.52%	0.43%	0.28%	0.52%	10.45%	0.28%	9.64%	-
YoY %	20.93%	53.57%	-46.15%	-95.02%	3,632.14%	-97.10%	-	-
Horiz. %	5.39%	4.46%	2.90%	5.39%	108.40%	2.90%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	1,008,110	979,386	699,959	656,909	613,376	518,129	540,585	10.93%
YoY %	2.93%	39.92%	6.55%	7.10%	18.38%	-4.15%	-	-
Horiz. %	186.49%	181.17%	129.48%	121.52%	113.47%	95.85%	100.00%	-
NOSH	141,390	136,595	136,178	135,725	135,104	134,929	133,149	1.00%
YoY %	3.51%	0.31%	0.33%	0.46%	0.13%	1.34%	-	-
Horiz. %	106.19%	102.59%	102.27%	101.93%	101.47%	101.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	26.50%	21.47%	22.41%	22.57%	29.99%	19.47%	47.19%	-
YoY %	23.43%	-4.19%	-0.71%	-24.74%	54.03%	-58.74%	-	-
Horiz. %	56.16%	45.50%	47.49%	47.83%	63.55%	41.26%	100.00%	-
ROE	10.68%	9.76%	10.57%	12.35%	21.69%	9.35%	6.42%	-
YoY %	9.43%	-7.66%	-14.41%	-43.06%	131.98%	45.64%	-	-
Horiz. %	166.36%	152.02%	164.64%	192.37%	337.85%	145.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	311.29	366.45	271.13	292.18	377.24	209.12	59.00	31.90%
YoY %	-15.05%	35.16%	-7.20%	-22.55%	80.39%	254.44%	-	-
Horiz. %	527.61%	621.10%	459.54%	495.22%	639.39%	354.44%	100.00%	-
EPS	76.13	69.96	54.31	59.78	98.47	35.89	26.07	19.53%
YoY %	8.82%	28.82%	-9.15%	-39.29%	174.37%	37.67%	-	-
Horiz. %	292.02%	268.35%	208.32%	229.31%	377.71%	137.67%	100.00%	-
DPS	0.40	0.30	0.15	0.31	10.30	0.10	2.51	-26.34%
YoY %	33.33%	100.00%	-51.61%	-96.99%	10,200.00%	-96.02%	-	-
Horiz. %	15.94%	11.95%	5.98%	12.35%	410.36%	3.98%	100.00%	-
NAPS	7.13	7.17	5.14	4.84	4.54	3.84	4.06	9.83%
YoY %	-0.56%	39.49%	6.20%	6.61%	18.23%	-5.42%	-	-
Horiz. %	175.62%	176.60%	126.60%	119.21%	111.82%	94.58%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 135,725
RPS	74.12	84.29	62.18	66.78	85.83	47.52	13.23	33.23%
YoY %	-12.07%	35.56%	-6.89%	-22.20%	80.62%	259.18%	-	-
Horiz. %	560.24%	637.11%	469.99%	504.76%	648.75%	359.18%	100.00%	-
EPS	18.13	16.09	12.45	13.66	22.40	8.15	5.85	20.72%
YoY %	12.68%	29.24%	-8.86%	-39.02%	174.85%	39.32%	-	-
Horiz. %	309.91%	275.04%	212.82%	233.50%	382.91%	139.32%	100.00%	-
DPS	0.09	0.07	0.03	0.07	2.34	0.02	0.56	-26.24%
YoY %	28.57%	133.33%	-57.14%	-97.01%	11,600.00%	-96.43%	-	-
Horiz. %	16.07%	12.50%	5.36%	12.50%	417.86%	3.57%	100.00%	-
NAPS	1.6976	1.6492	1.1787	1.1062	1.0329	0.8725	0.9103	10.93%
YoY %	2.93%	39.92%	6.55%	7.10%	18.38%	-4.15%	-	-
Horiz. %	186.49%	181.17%	129.48%	121.52%	113.47%	95.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	2.51	2.01	2.47	2.10	2.04	2.49	5.93	-13.33%
YoY %	24.88%	-18.62%	17.62%	2.94%	-18.07%	-58.01%	-	-
Horiz. %	42.33%	33.90%	41.65%	35.41%	34.40%	41.99%	100.00%	-
P/EPS	10.25	10.51	12.34	10.29	7.82	14.49	13.42	-4.38%
YoY %	-2.47%	-14.83%	19.92%	31.59%	-46.03%	7.97%	-	-
Horiz. %	76.38%	78.32%	91.95%	76.68%	58.27%	107.97%	100.00%	-
EY	9.76	9.52	8.11	9.72	12.79	6.90	7.45	4.59%
YoY %	2.52%	17.39%	-16.56%	-24.00%	85.36%	-7.38%	-	-
Horiz. %	131.01%	127.79%	108.86%	130.47%	171.68%	92.62%	100.00%	-
DY	0.05	0.04	0.02	0.05	1.34	0.02	0.72	-35.86%
YoY %	25.00%	100.00%	-60.00%	-96.27%	6,600.00%	-97.22%	-	-
Horiz. %	6.94%	5.56%	2.78%	6.94%	186.11%	2.78%	100.00%	-
P/NAPS	1.09	1.03	1.30	1.27	1.70	1.35	0.86	4.02%
YoY %	5.83%	-20.77%	2.36%	-25.29%	25.93%	56.98%	-	-
Horiz. %	126.74%	119.77%	151.16%	147.67%	197.67%	156.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	2.46	1.91	2.51	2.25	1.72	2.51	6.31	-14.51%
YoY %	28.80%	-23.90%	11.56%	30.81%	-31.47%	-60.22%	-	-
Horiz. %	38.99%	30.27%	39.78%	35.66%	27.26%	39.78%	100.00%	-
P/EPS	10.08	10.01	12.52	11.01	6.60	14.63	14.27	-5.62%
YoY %	0.70%	-20.05%	13.71%	66.82%	-54.89%	2.52%	-	-
Horiz. %	70.64%	70.15%	87.74%	77.15%	46.25%	102.52%	100.00%	-
EY	9.93	9.99	7.99	9.09	15.15	6.84	7.01	5.96%
YoY %	-0.60%	25.03%	-12.10%	-40.00%	121.49%	-2.43%	-	-
Horiz. %	141.65%	142.51%	113.98%	129.67%	216.12%	97.57%	100.00%	-
DY	0.05	0.04	0.02	0.05	1.58	0.02	0.68	-35.24%
YoY %	25.00%	100.00%	-60.00%	-96.84%	7,800.00%	-97.06%	-	-
Horiz. %	7.35%	5.88%	2.94%	7.35%	232.35%	2.94%	100.00%	-
P/NAPS	1.08	0.98	1.32	1.36	1.43	1.37	0.92	2.70%
YoY %	10.20%	-25.76%	-2.94%	-4.90%	4.38%	48.91%	-	-
Horiz. %	117.39%	106.52%	143.48%	147.83%	155.43%	148.91%	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