[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 97.71%
YoY- 41.37%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 241,734 110,861 436,016 290,864 177,199 92,801 351,974 -22.21%
PBT 64,814 26,906 113,510 89,305 44,658 23,836 95,753 -22.96%
Tax -13,162 -5,330 -20,873 -16,277 -7,855 -4,182 -18,644 -20.76%
NP 51,652 21,576 92,637 73,028 36,803 19,654 77,109 -23.49%
-
NP to SH 47,752 19,791 82,438 68,466 34,630 18,343 68,017 -21.05%
-
Tax Rate 20.31% 19.81% 18.39% 18.23% 17.59% 17.54% 19.47% -
Total Cost 190,082 89,285 343,379 217,836 140,396 73,147 274,865 -21.85%
-
Net Worth 979,073 917,210 878,102 734,537 700,228 703,193 684,046 27.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 273 - 340 340 204 - 312 -8.53%
Div Payout % 0.57% - 0.41% 0.50% 0.59% - 0.46% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 979,073 917,210 878,102 734,537 700,228 703,193 684,046 27.08%
NOSH 136,551 136,489 136,351 136,277 136,231 136,277 135,993 0.27%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.37% 19.46% 21.25% 25.11% 20.77% 21.18% 21.91% -
ROE 4.88% 2.16% 9.39% 9.32% 4.95% 2.61% 9.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 177.03 81.22 319.77 213.43 130.07 68.10 258.82 -22.42%
EPS 34.97 14.50 60.46 50.24 25.42 13.46 50.01 -21.26%
DPS 0.20 0.00 0.25 0.25 0.15 0.00 0.23 -8.91%
NAPS 7.17 6.72 6.44 5.39 5.14 5.16 5.03 26.74%
Adjusted Per Share Value based on latest NOSH - 136,270
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.71 18.67 73.42 48.98 29.84 15.63 59.27 -22.20%
EPS 8.04 3.33 13.88 11.53 5.83 3.09 11.45 -21.04%
DPS 0.05 0.00 0.06 0.06 0.03 0.00 0.05 0.00%
NAPS 1.6487 1.5445 1.4787 1.2369 1.1792 1.1842 1.1519 27.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.35 7.40 7.40 6.56 6.70 6.80 6.50 -
P/RPS 4.15 9.11 2.31 3.07 5.15 9.99 2.51 39.95%
P/EPS 21.02 51.03 12.24 13.06 26.36 50.52 13.00 37.88%
EY 4.76 1.96 8.17 7.66 3.79 1.98 7.69 -27.43%
DY 0.03 0.00 0.03 0.04 0.02 0.00 0.04 -17.49%
P/NAPS 1.03 1.10 1.15 1.22 1.30 1.32 1.29 -13.96%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 24/05/11 25/02/11 26/11/10 25/08/10 19/05/10 25/02/10 -
Price 7.00 7.55 7.15 7.00 6.80 6.80 6.50 -
P/RPS 3.95 9.30 2.24 3.28 5.23 9.99 2.51 35.40%
P/EPS 20.02 52.07 11.83 13.93 26.75 50.52 13.00 33.46%
EY 5.00 1.92 8.46 7.18 3.74 1.98 7.69 -25.00%
DY 0.03 0.00 0.03 0.04 0.02 0.00 0.04 -17.49%
P/NAPS 0.98 1.12 1.11 1.30 1.32 1.32 1.29 -16.78%

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