[FAREAST] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.22%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 464,675 454,076 370,658 453,129 444,704 231,830 69,816 37.11%
PBT 152,111 116,580 99,819 152,448 151,270 64,656 47,644 21.32%
Tax -25,937 -22,021 -18,720 -27,058 -32,575 -16,679 -13,793 11.08%
NP 126,174 94,559 81,099 125,390 118,695 47,977 33,851 24.49%
-
NP to SH 116,423 83,886 72,084 113,759 101,307 42,765 31,631 24.23%
-
Tax Rate 17.05% 18.89% 18.75% 17.75% 21.53% 25.80% 28.95% -
Total Cost 338,501 359,517 289,559 327,739 326,009 183,853 35,965 45.25%
-
Net Worth 989,730 917,210 703,193 659,518 585,026 501,773 511,736 11.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 478 340 312 513 13,631 66 3,280 -27.43%
Div Payout % 0.41% 0.41% 0.43% 0.45% 13.46% 0.16% 10.37% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 989,730 917,210 703,193 659,518 585,026 501,773 511,736 11.60%
NOSH 141,390 136,489 136,277 135,703 135,110 134,885 132,918 1.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.15% 20.82% 21.88% 27.67% 26.69% 20.69% 48.49% -
ROE 11.76% 9.15% 10.25% 17.25% 17.32% 8.52% 6.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 328.65 332.68 271.99 333.91 329.14 171.87 52.53 35.70%
EPS 82.34 61.46 52.89 83.83 74.98 31.70 23.80 22.95%
DPS 0.34 0.25 0.23 0.38 10.10 0.05 2.47 -28.12%
NAPS 7.00 6.72 5.16 4.86 4.33 3.72 3.85 10.46%
Adjusted Per Share Value based on latest NOSH - 135,703
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.25 76.46 62.42 76.31 74.89 39.04 11.76 37.10%
EPS 19.61 14.13 12.14 19.16 17.06 7.20 5.33 24.22%
DPS 0.08 0.06 0.05 0.09 2.30 0.01 0.55 -27.45%
NAPS 1.6667 1.5445 1.1842 1.1106 0.9852 0.845 0.8617 11.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.45 7.40 6.80 5.40 6.30 4.94 3.44 -
P/RPS 2.27 2.22 2.50 1.62 1.91 2.87 6.55 -16.17%
P/EPS 9.05 12.04 12.86 6.44 8.40 15.58 14.46 -7.50%
EY 11.05 8.31 7.78 15.52 11.90 6.42 6.92 8.10%
DY 0.05 0.03 0.03 0.07 1.60 0.01 0.72 -35.86%
P/NAPS 1.06 1.10 1.32 1.11 1.45 1.33 0.89 2.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 19/05/10 28/05/09 22/05/08 29/05/07 19/05/06 -
Price 7.56 7.55 6.80 6.15 6.75 5.05 3.48 -
P/RPS 2.30 2.27 2.50 1.84 2.05 2.94 6.63 -16.16%
P/EPS 9.18 12.28 12.86 7.34 9.00 15.93 14.62 -7.45%
EY 10.89 8.14 7.78 13.63 11.11 6.28 6.84 8.05%
DY 0.04 0.03 0.03 0.06 1.50 0.01 0.71 -38.05%
P/NAPS 1.08 1.12 1.32 1.27 1.56 1.36 0.90 3.08%

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