[FAREAST] YoY TTM 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- -28.67%
YoY- -39.01%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 440,126 500,551 369,219 396,566 509,669 282,163 78,558 33.23%
PBT 139,472 133,666 101,230 110,679 189,538 74,696 51,255 18.13%
Tax -22,851 -26,180 -18,473 -21,171 -36,696 -19,755 -14,182 8.26%
NP 116,621 107,486 82,757 89,508 152,842 54,941 37,073 21.02%
-
NP to SH 107,634 95,560 73,957 81,143 133,036 48,426 34,717 20.73%
-
Tax Rate 16.38% 19.59% 18.25% 19.13% 19.36% 26.45% 27.67% -
Total Cost 323,505 393,065 286,462 307,058 356,827 227,222 41,485 40.77%
-
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 558 409 204 420 13,901 134 3,347 -25.79%
Div Payout % 0.52% 0.43% 0.28% 0.52% 10.45% 0.28% 9.64% -
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 26.50% 21.47% 22.41% 22.57% 29.99% 19.47% 47.19% -
ROE 10.68% 9.76% 10.57% 12.35% 21.69% 9.35% 6.42% -
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 311.29 366.45 271.13 292.18 377.24 209.12 59.00 31.90%
EPS 76.13 69.96 54.31 59.78 98.47 35.89 26.07 19.53%
DPS 0.40 0.30 0.15 0.31 10.30 0.10 2.51 -26.34%
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 74.12 84.29 62.18 66.78 85.83 47.52 13.23 33.23%
EPS 18.13 16.09 12.45 13.66 22.40 8.15 5.85 20.72%
DPS 0.09 0.07 0.03 0.07 2.34 0.02 0.56 -26.24%
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 2.51 2.01 2.47 2.10 2.04 2.49 5.93 -13.33%
P/EPS 10.25 10.51 12.34 10.29 7.82 14.49 13.42 -4.38%
EY 9.76 9.52 8.11 9.72 12.79 6.90 7.45 4.59%
DY 0.05 0.04 0.02 0.05 1.34 0.02 0.72 -35.86%
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 2.46 1.91 2.51 2.25 1.72 2.51 6.31 -14.51%
P/EPS 10.08 10.01 12.52 11.01 6.60 14.63 14.27 -5.62%
EY 9.93 9.99 7.99 9.09 15.15 6.84 7.01 5.96%
DY 0.05 0.04 0.02 0.05 1.58 0.02 0.68 -35.24%
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