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

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.44%
YoY- -48.71%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 290,864 177,199 92,801 351,974 243,014 159,954 74,117 148.59%
PBT 89,305 44,658 23,836 95,753 67,244 39,181 19,770 173.01%
Tax -16,277 -7,855 -4,182 -18,644 -14,611 -8,026 -4,106 150.26%
NP 73,028 36,803 19,654 77,109 52,633 31,155 15,664 178.81%
-
NP to SH 68,466 34,630 18,343 68,017 48,432 28,690 14,276 184.11%
-
Tax Rate 18.23% 17.59% 17.54% 19.47% 21.73% 20.48% 20.77% -
Total Cost 217,836 140,396 73,147 274,865 190,381 128,799 58,453 140.17%
-
Net Worth 734,537 700,228 703,193 684,046 677,912 656,857 659,518 7.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 340 204 - 312 312 312 - -
Div Payout % 0.50% 0.59% - 0.46% 0.65% 1.09% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 734,537 700,228 703,193 684,046 677,912 656,857 659,518 7.43%
NOSH 136,277 136,231 136,277 135,993 135,854 135,714 135,703 0.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.11% 20.77% 21.18% 21.91% 21.66% 19.48% 21.13% -
ROE 9.32% 4.95% 2.61% 9.94% 7.14% 4.37% 2.16% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.43 130.07 68.10 258.82 178.88 117.86 54.62 147.88%
EPS 50.24 25.42 13.46 50.01 35.65 21.14 10.52 183.31%
DPS 0.25 0.15 0.00 0.23 0.23 0.23 0.00 -
NAPS 5.39 5.14 5.16 5.03 4.99 4.84 4.86 7.13%
Adjusted Per Share Value based on latest NOSH - 135,956
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.98 29.84 15.63 59.27 40.92 26.94 12.48 148.60%
EPS 11.53 5.83 3.09 11.45 8.16 4.83 2.40 184.44%
DPS 0.06 0.03 0.00 0.05 0.05 0.05 0.00 -
NAPS 1.2369 1.1792 1.1842 1.1519 1.1416 1.1061 1.1106 7.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 3.07 5.15 9.99 2.51 3.63 5.22 9.89 -54.12%
P/EPS 13.06 26.36 50.52 13.00 18.23 29.09 51.33 -59.81%
EY 7.66 3.79 1.98 7.69 5.48 3.44 1.95 148.75%
DY 0.04 0.02 0.00 0.04 0.04 0.04 0.00 -
P/NAPS 1.22 1.30 1.32 1.29 1.30 1.27 1.11 6.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
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 3.28 5.23 9.99 2.51 3.42 5.58 11.26 -56.02%
P/EPS 13.93 26.75 50.52 13.00 17.14 31.13 58.46 -61.53%
EY 7.18 3.74 1.98 7.69 5.83 3.21 1.71 160.03%
DY 0.04 0.02 0.00 0.04 0.04 0.03 0.00 -
P/NAPS 1.30 1.32 1.32 1.29 1.22 1.36 1.27 1.56%

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