[FAREAST] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.6%
YoY- -8.86%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 434,488 440,126 500,551 369,219 396,566 509,669 282,163 7.45%
PBT 103,710 139,472 133,666 101,230 110,679 189,538 74,696 5.61%
Tax -24,898 -22,851 -26,180 -18,473 -21,171 -36,696 -19,755 3.92%
NP 78,812 116,621 107,486 82,757 89,508 152,842 54,941 6.19%
-
NP to SH 70,460 107,634 95,560 73,957 81,143 133,036 48,426 6.44%
-
Tax Rate 24.01% 16.38% 19.59% 18.25% 19.13% 19.36% 26.45% -
Total Cost 355,676 323,505 393,065 286,462 307,058 356,827 227,222 7.74%
-
Net Worth 1,034,974 1,008,110 979,386 699,959 656,909 613,376 518,129 12.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 367 558 409 204 420 13,901 134 18.26%
Div Payout % 0.52% 0.52% 0.43% 0.28% 0.52% 10.45% 0.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,034,974 1,008,110 979,386 699,959 656,909 613,376 518,129 12.21%
NOSH 141,390 141,390 136,595 136,178 135,725 135,104 134,929 0.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.14% 26.50% 21.47% 22.41% 22.57% 29.99% 19.47% -
ROE 6.81% 10.68% 9.76% 10.57% 12.35% 21.69% 9.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 307.30 311.29 366.45 271.13 292.18 377.24 209.12 6.61%
EPS 49.83 76.13 69.96 54.31 59.78 98.47 35.89 5.61%
DPS 0.26 0.40 0.30 0.15 0.31 10.30 0.10 17.24%
NAPS 7.32 7.13 7.17 5.14 4.84 4.54 3.84 11.34%
Adjusted Per Share Value based on latest NOSH - 136,178
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.17 74.12 84.29 62.18 66.78 85.83 47.52 7.45%
EPS 11.87 18.13 16.09 12.45 13.66 22.40 8.15 6.46%
DPS 0.06 0.09 0.07 0.03 0.07 2.34 0.02 20.07%
NAPS 1.7429 1.6976 1.6492 1.1787 1.1062 1.0329 0.8725 12.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.20 7.80 7.35 6.70 6.15 7.70 5.20 -
P/RPS 2.34 2.51 2.01 2.47 2.10 2.04 2.49 -1.02%
P/EPS 14.45 10.25 10.51 12.34 10.29 7.82 14.49 -0.04%
EY 6.92 9.76 9.52 8.11 9.72 12.79 6.90 0.04%
DY 0.04 0.05 0.04 0.02 0.05 1.34 0.02 12.23%
P/NAPS 0.98 1.09 1.03 1.30 1.27 1.70 1.35 -5.19%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 14/08/12 10/08/11 25/08/10 19/08/09 21/08/08 23/08/07 -
Price 7.30 7.67 7.00 6.80 6.58 6.50 5.25 -
P/RPS 2.38 2.46 1.91 2.51 2.25 1.72 2.51 -0.88%
P/EPS 14.65 10.08 10.01 12.52 11.01 6.60 14.63 0.02%
EY 6.83 9.93 9.99 7.99 9.09 15.15 6.84 -0.02%
DY 0.04 0.05 0.04 0.02 0.05 1.58 0.02 12.23%
P/NAPS 1.00 1.08 0.98 1.32 1.36 1.43 1.37 -5.10%

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