[FAREAST] YoY TTM 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- 8.25%
YoY- 144.63%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 505,819 399,824 349,717 516,835 342,009 118,625 76,324 37.03%
PBT 136,893 117,814 87,642 199,268 94,669 53,962 52,375 17.35%
Tax -25,587 -20,310 -17,301 -38,909 -24,591 -12,022 -17,210 6.83%
NP 111,306 97,504 70,341 160,359 70,078 41,940 35,165 21.16%
-
NP to SH 99,374 88,051 63,599 144,018 58,871 38,701 33,430 19.90%
-
Tax Rate 18.69% 17.24% 19.74% 19.53% 25.98% 22.28% 32.86% -
Total Cost 394,513 302,320 279,376 356,476 271,931 76,685 41,159 45.72%
-
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 478 340 312 513 13,631 66 16,191 -44.39%
Div Payout % 0.48% 0.39% 0.49% 0.36% 23.15% 0.17% 48.43% -
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 22.01% 24.39% 20.11% 31.03% 20.49% 35.36% 46.07% -
ROE 10.71% 11.99% 9.38% 22.66% 11.04% 7.83% 10.19% -
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 369.19 293.40 257.39 382.16 253.41 88.79 116.33 21.21%
EPS 72.53 64.61 46.81 106.49 43.62 28.97 50.95 6.05%
DPS 0.35 0.25 0.23 0.38 10.10 0.05 25.00 -50.89%
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 85.18 67.33 58.89 87.03 57.59 19.98 12.85 37.03%
EPS 16.73 14.83 10.71 24.25 9.91 6.52 5.63 19.89%
DPS 0.08 0.06 0.05 0.09 2.30 0.01 2.73 -44.46%
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 1.87 2.24 2.53 1.62 2.11 4.28 2.22 -2.81%
P/EPS 9.51 10.15 13.89 5.82 12.26 13.12 5.06 11.08%
EY 10.51 9.85 7.20 17.18 8.15 7.62 19.75 -9.97%
DY 0.05 0.04 0.04 0.06 1.89 0.01 9.69 -58.41%
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 1.89 2.39 2.37 1.36 2.29 4.66 2.26 -2.93%
P/EPS 9.64 10.83 13.05 4.88 13.30 14.29 5.16 10.97%
EY 10.38 9.23 7.66 20.48 7.52 7.00 19.37 -9.87%
DY 0.05 0.04 0.04 0.07 1.74 0.01 9.51 -58.28%
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