[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.91%
YoY- 70.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 243,014 159,954 74,117 526,625 419,922 290,013 147,613 39.38%
PBT 67,244 39,181 19,770 181,200 160,802 109,702 48,522 24.27%
Tax -14,611 -8,026 -4,106 -33,129 -30,439 -19,984 -10,177 27.23%
NP 52,633 31,155 15,664 148,071 130,363 89,718 38,345 23.48%
-
NP to SH 48,432 28,690 14,276 132,612 117,445 80,159 33,129 28.78%
-
Tax Rate 21.73% 20.48% 20.77% 18.28% 18.93% 18.22% 20.97% -
Total Cost 190,381 128,799 58,453 378,554 289,559 200,295 109,268 44.74%
-
Net Worth 677,912 656,857 659,518 644,490 635,715 613,489 585,026 10.31%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 312 312 - 50,773 50,721 405 - -
Div Payout % 0.65% 1.09% - 38.29% 43.19% 0.51% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 677,912 656,857 659,518 644,490 635,715 613,489 585,026 10.31%
NOSH 135,854 135,714 135,703 135,397 135,258 135,129 135,110 0.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 21.66% 19.48% 21.13% 28.12% 31.04% 30.94% 25.98% -
ROE 7.14% 4.37% 2.16% 20.58% 18.47% 13.07% 5.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 178.88 117.86 54.62 388.95 310.46 214.62 109.25 38.87%
EPS 35.65 21.14 10.52 97.74 86.83 59.32 24.52 28.31%
DPS 0.23 0.23 0.00 37.50 37.50 0.30 0.00 -
NAPS 4.99 4.84 4.86 4.76 4.70 4.54 4.33 9.91%
Adjusted Per Share Value based on latest NOSH - 135,411
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.92 26.94 12.48 88.68 70.71 48.84 24.86 39.36%
EPS 8.16 4.83 2.40 22.33 19.78 13.50 5.58 28.80%
DPS 0.05 0.05 0.00 8.55 8.54 0.07 0.00 -
NAPS 1.1416 1.1061 1.1106 1.0853 1.0705 1.0331 0.9852 10.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.50 6.15 5.40 5.15 6.20 7.70 6.30 -
P/RPS 3.63 5.22 9.89 1.32 2.00 3.59 5.77 -26.55%
P/EPS 18.23 29.09 51.33 5.26 7.14 12.98 25.69 -20.42%
EY 5.48 3.44 1.95 19.02 14.00 7.70 3.89 25.64%
DY 0.04 0.04 0.00 7.28 6.05 0.04 0.00 -
P/NAPS 1.30 1.27 1.11 1.08 1.32 1.70 1.45 -7.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 19/08/09 28/05/09 27/02/09 25/11/08 21/08/08 22/05/08 -
Price 6.11 6.58 6.15 5.25 5.20 6.50 6.75 -
P/RPS 3.42 5.58 11.26 1.35 1.67 3.03 6.18 -32.57%
P/EPS 17.14 31.13 58.46 5.36 5.99 10.96 27.53 -27.06%
EY 5.83 3.21 1.71 18.66 16.70 9.13 3.63 37.10%
DY 0.04 0.03 0.00 7.14 7.21 0.05 0.00 -
P/NAPS 1.22 1.36 1.27 1.10 1.11 1.43 1.56 -15.10%

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