[FAREAST] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.62%
YoY- -55.84%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 450,275 505,819 399,824 349,717 516,835 342,009 118,625 24.87%
PBT 149,287 136,893 117,814 87,642 199,268 94,669 53,962 18.46%
Tax -25,645 -25,587 -20,310 -17,301 -38,909 -24,591 -12,022 13.44%
NP 123,642 111,306 97,504 70,341 160,359 70,078 41,940 19.72%
-
NP to SH 114,496 99,374 88,051 63,599 144,018 58,871 38,701 19.79%
-
Tax Rate 17.18% 18.69% 17.24% 19.74% 19.53% 25.98% 22.28% -
Total Cost 326,633 394,513 302,320 279,376 356,476 271,931 76,685 27.29%
-
Net Worth 1,020,835 927,549 734,498 677,994 635,633 533,098 494,060 12.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 466 478 340 312 513 13,631 66 38.46%
Div Payout % 0.41% 0.48% 0.39% 0.49% 0.36% 23.15% 0.17% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,020,835 927,549 734,498 677,994 635,633 533,098 494,060 12.84%
NOSH 141,390 137,008 136,270 135,870 135,241 134,961 133,605 0.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.46% 22.01% 24.39% 20.11% 31.03% 20.49% 35.36% -
ROE 11.22% 10.71% 11.99% 9.38% 22.66% 11.04% 7.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 318.46 369.19 293.40 257.39 382.16 253.41 88.79 23.69%
EPS 80.98 72.53 64.61 46.81 106.49 43.62 28.97 18.66%
DPS 0.33 0.35 0.25 0.23 0.38 10.10 0.05 36.91%
NAPS 7.22 6.77 5.39 4.99 4.70 3.95 3.6979 11.78%
Adjusted Per Share Value based on latest NOSH - 135,870
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.82 85.18 67.33 58.89 87.03 57.59 19.98 24.86%
EPS 19.28 16.73 14.83 10.71 24.25 9.91 6.52 19.78%
DPS 0.08 0.08 0.06 0.05 0.09 2.30 0.01 41.37%
NAPS 1.719 1.562 1.2369 1.1417 1.0704 0.8977 0.832 12.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.50 6.90 6.56 6.50 6.20 5.35 3.80 -
P/RPS 2.36 1.87 2.24 2.53 1.62 2.11 4.28 -9.43%
P/EPS 9.26 9.51 10.15 13.89 5.82 12.26 13.12 -5.63%
EY 10.80 10.51 9.85 7.20 17.18 8.15 7.62 5.97%
DY 0.04 0.05 0.04 0.04 0.06 1.89 0.01 25.96%
P/NAPS 1.04 1.02 1.22 1.30 1.32 1.35 1.03 0.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 -
Price 7.20 6.99 7.00 6.11 5.20 5.80 4.14 -
P/RPS 2.26 1.89 2.39 2.37 1.36 2.29 4.66 -11.35%
P/EPS 8.89 9.64 10.83 13.05 4.88 13.30 14.29 -7.59%
EY 11.25 10.38 9.23 7.66 20.48 7.52 7.00 8.22%
DY 0.05 0.05 0.04 0.04 0.07 1.74 0.01 30.73%
P/NAPS 1.00 1.03 1.30 1.22 1.11 1.47 1.12 -1.86%

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