[FAREAST] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	387,818	354,398	371,204	351,974	324,018	319,908	296,468	19.59%
YoY %	9.43%	-4.53%	5.46%	8.63%	1.28%	7.91%	-	-
Horiz. %	130.81%	119.54%	125.21%	118.72%	109.29%	107.91%	100.00%	-
PBT	119,073	89,316	95,344	95,753	89,658	78,362	79,080	31.33%
YoY %	33.32%	-6.32%	-0.43%	6.80%	14.42%	-0.91%	-	-
Horiz. %	150.57%	112.94%	120.57%	121.08%	113.38%	99.09%	100.00%	-
Tax	-21,702	-15,710	-16,728	-18,644	-19,481	-16,052	-16,424	20.39%
YoY %	-38.14%	6.09%	10.28%	4.30%	-21.36%	2.26%	-	-
Horiz. %	132.14%	95.65%	101.85%	113.52%	118.61%	97.74%	100.00%	-
NP	97,370	73,606	78,616	77,109	70,177	62,310	62,656	34.12%
YoY %	32.29%	-6.37%	1.95%	9.88%	12.63%	-0.55%	-	-
Horiz. %	155.40%	117.48%	125.47%	123.07%	112.00%	99.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,288	69,260	73,372	68,017	64,576	57,380	57,104	36.68%
YoY %	31.80%	-5.60%	7.87%	5.33%	12.54%	0.48%	-	-
Horiz. %	159.86%	121.29%	128.49%	119.11%	113.08%	100.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.23%	17.59%	17.54%	19.47%	21.73%	20.48%	20.77%	-
YoY %	3.64%	0.29%	-9.91%	-10.40%	6.10%	-1.40%	-	-
Horiz. %	87.77%	84.69%	84.45%	93.74%	104.62%	98.60%	100.00%	-
Total Cost	290,448	280,792	292,588	274,865	253,841	257,598	233,812	15.54%
YoY %	3.44%	-4.03%	6.45%	8.28%	-1.46%	10.17%	-	-
Horiz. %	124.22%	120.09%	125.14%	117.56%	108.57%	110.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	734,537	700,228	703,193	684,046	677,912	656,857	659,518	7.43%
YoY %	4.90%	-0.42%	2.80%	0.90%	3.21%	-0.40%	-	-
Horiz. %	111.37%	106.17%	106.62%	103.72%	102.79%	99.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	454	408	-	312	416	624	-	-
YoY %	11.27%	0.00%	-	-25.00%	-33.33%	0.00%	-	-
Horiz. %	72.76%	65.38%	-	50.00%	66.67%	100.00%	-	-
Div Payout %	0.50%	0.59%	-	0.46%	0.65%	1.09%	-	-
YoY %	-15.25%	0.00%	-	-29.23%	-40.37%	0.00%	-	-
Horiz. %	45.87%	54.13%	-	42.20%	59.63%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	734,537	700,228	703,193	684,046	677,912	656,857	659,518	7.43%
YoY %	4.90%	-0.42%	2.80%	0.90%	3.21%	-0.40%	-	-
Horiz. %	111.37%	106.17%	106.62%	103.72%	102.79%	99.60%	100.00%	-
NOSH	136,277	136,231	136,277	135,993	135,854	135,714	135,703	0.28%
YoY %	0.03%	-0.03%	0.21%	0.10%	0.10%	0.01%	-	-
Horiz. %	100.42%	100.39%	100.42%	100.21%	100.11%	100.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	25.11%	20.77%	21.18%	21.91%	21.66%	19.48%	21.13%	-
YoY %	20.90%	-1.94%	-3.33%	1.15%	11.19%	-7.81%	-	-
Horiz. %	118.84%	98.30%	100.24%	103.69%	102.51%	92.19%	100.00%	-
ROE	12.43%	9.89%	10.43%	9.94%	9.53%	8.74%	8.66%	-
YoY %	25.68%	-5.18%	4.93%	4.30%	9.04%	0.92%	-	-
Horiz. %	143.53%	114.20%	120.44%	114.78%	110.05%	100.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	284.58	260.14	272.39	258.82	238.50	235.72	218.47	19.25%
YoY %	9.39%	-4.50%	5.24%	8.52%	1.18%	7.90%	-	-
Horiz. %	130.26%	119.07%	124.68%	118.47%	109.17%	107.90%	100.00%	-
EPS	66.99	50.84	53.84	50.01	47.53	42.28	42.08	36.30%
YoY %	31.77%	-5.57%	7.66%	5.22%	12.42%	0.48%	-	-
Horiz. %	159.20%	120.82%	127.95%	118.85%	112.95%	100.48%	100.00%	-
DPS	0.33	0.30	0.00	0.23	0.31	0.46	0.00	-
YoY %	10.00%	0.00%	0.00%	-25.81%	-32.61%	0.00%	-	-
Horiz. %	71.74%	65.22%	0.00%	50.00%	67.39%	100.00%	-	-
NAPS	5.39	5.14	5.16	5.03	4.99	4.84	4.86	7.13%
YoY %	4.86%	-0.39%	2.58%	0.80%	3.10%	-0.41%	-	-
Horiz. %	110.91%	105.76%	106.17%	103.50%	102.67%	99.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 135,956
RPS	65.31	59.68	62.51	59.27	54.56	53.87	49.92	19.60%
YoY %	9.43%	-4.53%	5.47%	8.63%	1.28%	7.91%	-	-
Horiz. %	130.83%	119.55%	125.22%	118.73%	109.29%	107.91%	100.00%	-
EPS	15.37	11.66	12.36	11.45	10.87	9.66	9.62	36.62%
YoY %	31.82%	-5.66%	7.95%	5.34%	12.53%	0.42%	-	-
Horiz. %	159.77%	121.21%	128.48%	119.02%	112.99%	100.42%	100.00%	-
DPS	0.08	0.07	0.00	0.05	0.07	0.11	0.00	-
YoY %	14.29%	0.00%	0.00%	-28.57%	-36.36%	0.00%	-	-
Horiz. %	72.73%	63.64%	0.00%	45.45%	63.64%	100.00%	-	-
NAPS	1.2369	1.1792	1.1842	1.1519	1.1416	1.1061	1.1106	7.43%
YoY %	4.89%	-0.42%	2.80%	0.90%	3.21%	-0.41%	-	-
Horiz. %	111.37%	106.18%	106.63%	103.72%	102.79%	99.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	6.56	6.70	6.80	6.50	6.50	6.15	5.40	-
P/RPS	2.31	2.58	2.50	2.51	2.73	2.61	2.47	-4.36%
YoY %	-10.47%	3.20%	-0.40%	-8.06%	4.60%	5.67%	-	-
Horiz. %	93.52%	104.45%	101.21%	101.62%	110.53%	105.67%	100.00%	-
P/EPS	9.79	13.18	12.63	13.00	13.67	14.55	12.83	-16.48%
YoY %	-25.72%	4.35%	-2.85%	-4.90%	-6.05%	13.41%	-	-
Horiz. %	76.31%	102.73%	98.44%	101.33%	106.55%	113.41%	100.00%	-
EY	10.21	7.59	7.92	7.69	7.31	6.87	7.79	19.74%
YoY %	34.52%	-4.17%	2.99%	5.20%	6.40%	-11.81%	-	-
Horiz. %	131.07%	97.43%	101.67%	98.72%	93.84%	88.19%	100.00%	-
DY	0.05	0.04	0.00	0.04	0.05	0.07	0.00	-
YoY %	25.00%	0.00%	0.00%	-20.00%	-28.57%	0.00%	-	-
Horiz. %	71.43%	57.14%	0.00%	57.14%	71.43%	100.00%	-	-
P/NAPS	1.22	1.30	1.32	1.29	1.30	1.27	1.11	6.49%
YoY %	-6.15%	-1.52%	2.33%	-0.77%	2.36%	14.41%	-	-
Horiz. %	109.91%	117.12%	118.92%	116.22%	117.12%	114.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	25/08/10	19/05/10	25/02/10	17/11/09	19/08/09	28/05/09	-
Price	7.00	6.80	6.80	6.50	6.11	6.58	6.15	-
P/RPS	2.46	2.61	2.50	2.51	2.56	2.79	2.82	-8.69%
YoY %	-5.75%	4.40%	-0.40%	-1.95%	-8.24%	-1.06%	-	-
Horiz. %	87.23%	92.55%	88.65%	89.01%	90.78%	98.94%	100.00%	-
P/EPS	10.45	13.38	12.63	13.00	12.85	15.56	14.62	-20.04%
YoY %	-21.90%	5.94%	-2.85%	1.17%	-17.42%	6.43%	-	-
Horiz. %	71.48%	91.52%	86.39%	88.92%	87.89%	106.43%	100.00%	-
EY	9.57	7.48	7.92	7.69	7.78	6.43	6.84	25.06%
YoY %	27.94%	-5.56%	2.99%	-1.16%	21.00%	-5.99%	-	-
Horiz. %	139.91%	109.36%	115.79%	112.43%	113.74%	94.01%	100.00%	-
DY	0.05	0.04	0.00	0.04	0.05	0.07	0.00	-
YoY %	25.00%	0.00%	0.00%	-20.00%	-28.57%	0.00%	-	-
Horiz. %	71.43%	57.14%	0.00%	57.14%	71.43%	100.00%	-	-
P/NAPS	1.30	1.32	1.32	1.29	1.22	1.36	1.27	1.56%
YoY %	-1.52%	0.00%	2.33%	5.74%	-10.29%	7.09%	-	-
Horiz. %	102.36%	103.94%	103.94%	101.57%	96.06%	107.09%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos