[FAREAST] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	453,129	444,704	231,830	69,816	77,419	76,161	62,074	39.23%
YoY %	1.89%	91.82%	232.06%	-9.82%	1.65%	22.69%	-	-
Horiz. %	729.98%	716.41%	373.47%	112.47%	124.72%	122.69%	100.00%	-
PBT	152,448	151,270	64,656	47,644	61,494	55,077	36,287	26.99%
YoY %	0.78%	133.96%	35.71%	-22.52%	11.65%	51.78%	-	-
Horiz. %	420.12%	416.87%	178.18%	131.30%	169.47%	151.78%	100.00%	-
Tax	-27,058	-32,575	-16,679	-13,793	-23,643	-18,026	-11,434	15.42%
YoY %	16.94%	-95.31%	-20.92%	41.66%	-31.16%	-57.65%	-	-
Horiz. %	236.65%	284.90%	145.87%	120.63%	206.78%	157.65%	100.00%	-
NP	125,390	118,695	47,977	33,851	37,851	37,051	24,853	30.93%
YoY %	5.64%	147.40%	41.73%	-10.57%	2.16%	49.08%	-	-
Horiz. %	504.53%	477.59%	193.04%	136.20%	152.30%	149.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,759	101,307	42,765	31,631	37,851	37,051	24,853	28.82%
YoY %	12.29%	136.89%	35.20%	-16.43%	2.16%	49.08%	-	-
Horiz. %	457.73%	407.62%	172.07%	127.27%	152.30%	149.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.75%	21.53%	25.80%	28.95%	38.45%	32.73%	31.51%	-
YoY %	-17.56%	-16.55%	-10.88%	-24.71%	17.48%	3.87%	-	-
Horiz. %	56.33%	68.33%	81.88%	91.88%	122.02%	103.87%	100.00%	-
Total Cost	327,739	326,009	183,853	35,965	39,568	39,110	37,221	43.65%
YoY %	0.53%	77.32%	411.20%	-9.11%	1.17%	5.08%	-	-
Horiz. %	880.52%	875.87%	493.95%	96.63%	106.31%	105.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	659,518	585,026	501,773	511,736	325,578	349,709	355,737	10.82%
YoY %	12.73%	16.59%	-1.95%	57.18%	-6.90%	-1.69%	-	-
Horiz. %	185.39%	164.45%	141.05%	143.85%	91.52%	98.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	513	13,631	66	3,280	17,737	10,772	9,271	-38.24%
YoY %	-96.24%	20,553.03%	-97.99%	-81.51%	64.66%	16.19%	-	-
Horiz. %	5.53%	147.03%	0.71%	35.38%	191.32%	116.19%	100.00%	-
Div Payout %	0.45%	13.46%	0.16%	10.37%	46.86%	29.07%	37.30%	-
YoY %	-96.66%	8,312.50%	-98.46%	-77.87%	61.20%	-22.06%	-	-
Horiz. %	1.21%	36.09%	0.43%	27.80%	125.63%	77.94%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	659,518	585,026	501,773	511,736	325,578	349,709	355,737	10.82%
YoY %	12.73%	16.59%	-1.95%	57.18%	-6.90%	-1.69%	-	-
Horiz. %	185.39%	164.45%	141.05%	143.85%	91.52%	98.31%	100.00%	-
NOSH	135,703	135,110	134,885	132,918	65,115	64,284	62,851	13.67%
YoY %	0.44%	0.17%	1.48%	104.13%	1.29%	2.28%	-	-
Horiz. %	215.91%	214.97%	214.61%	211.48%	103.60%	102.28%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	27.67%	26.69%	20.69%	48.49%	48.89%	48.65%	40.04%	-
YoY %	3.67%	29.00%	-57.33%	-0.82%	0.49%	21.50%	-	-
Horiz. %	69.11%	66.66%	51.67%	121.10%	122.10%	121.50%	100.00%	-
ROE	17.25%	17.32%	8.52%	6.18%	11.63%	10.59%	6.99%	-
YoY %	-0.40%	103.29%	37.86%	-46.86%	9.82%	51.50%	-	-
Horiz. %	246.78%	247.78%	121.89%	88.41%	166.38%	151.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	333.91	329.14	171.87	52.53	118.89	118.47	98.76	22.48%
YoY %	1.45%	91.51%	227.18%	-55.82%	0.35%	19.96%	-	-
Horiz. %	338.10%	333.27%	174.03%	53.19%	120.38%	119.96%	100.00%	-
EPS	83.83	74.98	31.70	23.80	58.13	57.64	39.54	13.32%
YoY %	11.80%	136.53%	33.19%	-59.06%	0.85%	45.78%	-	-
Horiz. %	212.01%	189.63%	80.17%	60.19%	147.02%	145.78%	100.00%	-
DPS	0.38	10.10	0.05	2.47	27.50	16.76	14.75	-45.62%
YoY %	-96.24%	20,100.00%	-97.98%	-91.02%	64.08%	13.63%	-	-
Horiz. %	2.58%	68.47%	0.34%	16.75%	186.44%	113.63%	100.00%	-
NAPS	4.86	4.33	3.72	3.85	5.00	5.44	5.66	-2.50%
YoY %	12.24%	16.40%	-3.38%	-23.00%	-8.09%	-3.89%	-	-
Horiz. %	85.87%	76.50%	65.72%	68.02%	88.34%	96.11%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 132,918
RPS	76.31	74.89	39.04	11.76	13.04	12.83	10.45	39.24%
YoY %	1.90%	91.83%	231.97%	-9.82%	1.64%	22.78%	-	-
Horiz. %	730.24%	716.65%	373.59%	112.54%	124.78%	122.78%	100.00%	-
EPS	19.16	17.06	7.20	5.33	6.37	6.24	4.19	28.80%
YoY %	12.31%	136.94%	35.08%	-16.33%	2.08%	48.93%	-	-
Horiz. %	457.28%	407.16%	171.84%	127.21%	152.03%	148.93%	100.00%	-
DPS	0.09	2.30	0.01	0.55	2.99	1.81	1.56	-37.81%
YoY %	-96.09%	22,900.00%	-98.18%	-81.61%	65.19%	16.03%	-	-
Horiz. %	5.77%	147.44%	0.64%	35.26%	191.67%	116.03%	100.00%	-
NAPS	1.1106	0.9852	0.845	0.8617	0.5483	0.5889	0.599	10.82%
YoY %	12.73%	16.59%	-1.94%	57.16%	-6.89%	-1.69%	-	-
Horiz. %	185.41%	164.47%	141.07%	143.86%	91.54%	98.31%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	5.40	6.30	4.94	3.44	2.01	1.78	1.38	-
P/RPS	1.62	1.91	2.87	6.55	1.69	1.50	1.40	2.46%
YoY %	-15.18%	-33.45%	-56.18%	287.57%	12.67%	7.14%	-	-
Horiz. %	115.71%	136.43%	205.00%	467.86%	120.71%	107.14%	100.00%	-
P/EPS	6.44	8.40	15.58	14.46	3.46	3.09	3.49	10.73%
YoY %	-23.33%	-46.08%	7.75%	317.92%	11.97%	-11.46%	-	-
Horiz. %	184.53%	240.69%	446.42%	414.33%	99.14%	88.54%	100.00%	-
EY	15.52	11.90	6.42	6.92	28.92	32.38	28.65	-9.70%
YoY %	30.42%	85.36%	-7.23%	-76.07%	-10.69%	13.02%	-	-
Horiz. %	54.17%	41.54%	22.41%	24.15%	100.94%	113.02%	100.00%	-
DY	0.07	1.60	0.01	0.72	13.68	9.41	10.69	-56.71%
YoY %	-95.62%	15,900.00%	-98.61%	-94.74%	45.38%	-11.97%	-	-
Horiz. %	0.65%	14.97%	0.09%	6.74%	127.97%	88.03%	100.00%	-
P/NAPS	1.11	1.45	1.33	0.89	0.40	0.33	0.24	29.04%
YoY %	-23.45%	9.02%	49.44%	122.50%	21.21%	37.50%	-	-
Horiz. %	462.50%	604.17%	554.17%	370.83%	166.67%	137.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	22/05/08	29/05/07	19/05/06	17/05/05	24/05/04	19/05/03	-
Price	6.15	6.75	5.05	3.48	2.11	1.80	1.45	-
P/RPS	1.84	2.05	2.94	6.63	1.77	1.52	1.47	3.80%
YoY %	-10.24%	-30.27%	-55.66%	274.58%	16.45%	3.40%	-	-
Horiz. %	125.17%	139.46%	200.00%	451.02%	120.41%	103.40%	100.00%	-
P/EPS	7.34	9.00	15.93	14.62	3.63	3.12	3.67	12.23%
YoY %	-18.44%	-43.50%	8.96%	302.75%	16.35%	-14.99%	-	-
Horiz. %	200.00%	245.23%	434.06%	398.37%	98.91%	85.01%	100.00%	-
EY	13.63	11.11	6.28	6.84	27.55	32.02	27.27	-10.90%
YoY %	22.68%	76.91%	-8.19%	-75.17%	-13.96%	17.42%	-	-
Horiz. %	49.98%	40.74%	23.03%	25.08%	101.03%	117.42%	100.00%	-
DY	0.06	1.50	0.01	0.71	13.03	9.31	10.17	-57.45%
YoY %	-96.00%	14,900.00%	-98.59%	-94.55%	39.96%	-8.46%	-	-
Horiz. %	0.59%	14.75%	0.10%	6.98%	128.12%	91.54%	100.00%	-
P/NAPS	1.27	1.56	1.36	0.90	0.42	0.33	0.26	30.22%
YoY %	-18.59%	14.71%	51.11%	114.29%	27.27%	26.92%	-	-
Horiz. %	488.46%	600.00%	523.08%	346.15%	161.54%	126.92%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos