[FAREAST] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.92%
YoY- 70.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 479,254 436,016 351,974 526,625 372,066 169,810 71,315 37.35%
PBT 156,162 113,510 95,753 181,200 115,946 59,178 50,174 20.82%
Tax -26,422 -20,873 -18,644 -33,129 -25,351 -15,466 -15,552 9.23%
NP 129,740 92,637 77,109 148,071 90,595 43,712 34,622 24.61%
-
NP to SH 119,686 82,438 68,017 132,612 77,593 38,906 32,826 24.04%
-
Tax Rate 16.92% 18.39% 19.47% 18.28% 21.86% 26.13% 31.00% -
Total Cost 349,514 343,379 274,865 378,554 281,471 126,098 36,693 45.57%
-
Net Worth 947,006 877,850 679,783 541,645 552,377 401,950 503,117 11.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 478 340 312 513 13,631 66 3,280 -27.44%
Div Payout % 0.40% 0.41% 0.46% 0.39% 17.57% 0.17% 9.99% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 947,006 877,850 679,783 541,645 552,377 401,950 503,117 11.11%
NOSH 141,390 136,312 135,956 135,411 135,055 133,983 132,051 1.14%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.07% 21.25% 21.91% 28.12% 24.35% 25.74% 48.55% -
ROE 12.64% 9.39% 10.01% 24.48% 14.05% 9.68% 6.52% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 348.18 319.87 258.89 388.91 275.49 126.74 54.01 36.40%
EPS 86.95 60.48 50.03 97.93 57.45 29.04 24.86 23.19%
DPS 0.35 0.25 0.23 0.38 10.10 0.05 2.48 -27.83%
NAPS 6.88 6.44 5.00 4.00 4.09 3.00 3.81 10.34%
Adjusted Per Share Value based on latest NOSH - 135,411
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 80.70 73.42 59.27 88.68 62.65 28.60 12.01 37.34%
EPS 20.15 13.88 11.45 22.33 13.07 6.55 5.53 24.03%
DPS 0.08 0.06 0.05 0.09 2.30 0.01 0.55 -27.46%
NAPS 1.5947 1.4783 1.1447 0.9121 0.9302 0.6769 0.8472 11.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.20 7.40 6.50 5.15 5.95 4.44 2.65 -
P/RPS 2.07 2.31 2.51 1.32 2.16 3.50 4.91 -13.40%
P/EPS 8.28 12.24 12.99 5.26 10.36 15.29 10.66 -4.12%
EY 12.08 8.17 7.70 19.02 9.66 6.54 9.38 4.30%
DY 0.05 0.03 0.04 0.07 1.70 0.01 0.94 -38.66%
P/NAPS 1.05 1.15 1.30 1.29 1.45 1.48 0.70 6.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 25/02/10 27/02/09 26/02/08 27/02/07 27/02/06 -
Price 7.40 7.15 6.50 5.25 6.20 4.84 3.10 -
P/RPS 2.13 2.24 2.51 1.35 2.25 3.82 5.74 -15.22%
P/EPS 8.51 11.82 12.99 5.36 10.79 16.67 12.47 -6.16%
EY 11.75 8.46 7.70 18.65 9.27 6.00 8.02 6.56%
DY 0.05 0.03 0.04 0.07 1.63 0.01 0.80 -36.99%
P/NAPS 1.08 1.11 1.30 1.31 1.52 1.61 0.81 4.90%

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