[FAREAST] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.56%
YoY- 136.89%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 454,076 370,658 453,129 444,704 231,830 69,816 77,419 34.27%
PBT 116,580 99,819 152,448 151,270 64,656 47,644 61,494 11.24%
Tax -22,021 -18,720 -27,058 -32,575 -16,679 -13,793 -23,643 -1.17%
NP 94,559 81,099 125,390 118,695 47,977 33,851 37,851 16.47%
-
NP to SH 83,886 72,084 113,759 101,307 42,765 31,631 37,851 14.17%
-
Tax Rate 18.89% 18.75% 17.75% 21.53% 25.80% 28.95% 38.45% -
Total Cost 359,517 289,559 327,739 326,009 183,853 35,965 39,568 44.42%
-
Net Worth 917,210 703,193 659,518 585,026 501,773 511,736 325,578 18.83%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 340 312 513 13,631 66 3,280 17,737 -48.25%
Div Payout % 0.41% 0.43% 0.45% 13.46% 0.16% 10.37% 46.86% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 917,210 703,193 659,518 585,026 501,773 511,736 325,578 18.83%
NOSH 136,489 136,277 135,703 135,110 134,885 132,918 65,115 13.12%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 20.82% 21.88% 27.67% 26.69% 20.69% 48.49% 48.89% -
ROE 9.15% 10.25% 17.25% 17.32% 8.52% 6.18% 11.63% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 332.68 271.99 333.91 329.14 171.87 52.53 118.89 18.69%
EPS 61.46 52.89 83.83 74.98 31.70 23.80 58.13 0.93%
DPS 0.25 0.23 0.38 10.10 0.05 2.47 27.50 -54.29%
NAPS 6.72 5.16 4.86 4.33 3.72 3.85 5.00 5.04%
Adjusted Per Share Value based on latest NOSH - 135,110
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 76.46 62.42 76.31 74.89 39.04 11.76 13.04 34.26%
EPS 14.13 12.14 19.16 17.06 7.20 5.33 6.37 14.19%
DPS 0.06 0.05 0.09 2.30 0.01 0.55 2.99 -47.85%
NAPS 1.5445 1.1842 1.1106 0.9852 0.845 0.8617 0.5483 18.83%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 7.40 6.80 5.40 6.30 4.94 3.44 2.01 -
P/RPS 2.22 2.50 1.62 1.91 2.87 6.55 1.69 4.64%
P/EPS 12.04 12.86 6.44 8.40 15.58 14.46 3.46 23.08%
EY 8.31 7.78 15.52 11.90 6.42 6.92 28.92 -18.75%
DY 0.03 0.03 0.07 1.60 0.01 0.72 13.68 -63.93%
P/NAPS 1.10 1.32 1.11 1.45 1.33 0.89 0.40 18.35%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 19/05/10 28/05/09 22/05/08 29/05/07 19/05/06 17/05/05 -
Price 7.55 6.80 6.15 6.75 5.05 3.48 2.11 -
P/RPS 2.27 2.50 1.84 2.05 2.94 6.63 1.77 4.23%
P/EPS 12.28 12.86 7.34 9.00 15.93 14.62 3.63 22.51%
EY 8.14 7.78 13.63 11.11 6.28 6.84 27.55 -18.38%
DY 0.03 0.03 0.06 1.50 0.01 0.71 13.03 -63.64%
P/NAPS 1.12 1.32 1.27 1.56 1.36 0.90 0.42 17.75%

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