[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.41%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 360,667 241,734 110,861 436,016 290,864 177,199 92,801 146.98%
PBT 112,688 64,814 26,906 113,510 89,305 44,658 23,836 181.41%
Tax -20,991 -13,162 -5,330 -20,873 -16,277 -7,855 -4,182 192.86%
NP 91,697 51,652 21,576 92,637 73,028 36,803 19,654 178.95%
-
NP to SH 85,402 47,752 19,791 82,438 68,466 34,630 18,343 178.56%
-
Tax Rate 18.63% 20.31% 19.81% 18.39% 18.23% 17.59% 17.54% -
Total Cost 268,970 190,082 89,285 343,379 217,836 140,396 73,147 138.04%
-
Net Worth 927,597 979,073 917,210 878,102 734,537 700,228 703,193 20.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 411 273 - 340 340 204 - -
Div Payout % 0.48% 0.57% - 0.41% 0.50% 0.59% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 927,597 979,073 917,210 878,102 734,537 700,228 703,193 20.25%
NOSH 137,015 136,551 136,489 136,351 136,277 136,231 136,277 0.36%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.42% 21.37% 19.46% 21.25% 25.11% 20.77% 21.18% -
ROE 9.21% 4.88% 2.16% 9.39% 9.32% 4.95% 2.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 263.23 177.03 81.22 319.77 213.43 130.07 68.10 146.09%
EPS 62.33 34.97 14.50 60.46 50.24 25.42 13.46 177.56%
DPS 0.30 0.20 0.00 0.25 0.25 0.15 0.00 -
NAPS 6.77 7.17 6.72 6.44 5.39 5.14 5.16 19.82%
Adjusted Per Share Value based on latest NOSH - 136,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 60.73 40.71 18.67 73.42 48.98 29.84 15.63 146.94%
EPS 14.38 8.04 3.33 13.88 11.53 5.83 3.09 178.48%
DPS 0.07 0.05 0.00 0.06 0.06 0.03 0.00 -
NAPS 1.562 1.6487 1.5445 1.4787 1.2369 1.1792 1.1842 20.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.90 7.35 7.40 7.40 6.56 6.70 6.80 -
P/RPS 2.62 4.15 9.11 2.31 3.07 5.15 9.99 -58.99%
P/EPS 11.07 21.02 51.03 12.24 13.06 26.36 50.52 -63.62%
EY 9.03 4.76 1.96 8.17 7.66 3.79 1.98 174.75%
DY 0.04 0.03 0.00 0.03 0.04 0.02 0.00 -
P/NAPS 1.02 1.03 1.10 1.15 1.22 1.30 1.32 -15.77%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 10/08/11 24/05/11 25/02/11 26/11/10 25/08/10 19/05/10 -
Price 6.99 7.00 7.55 7.15 7.00 6.80 6.80 -
P/RPS 2.66 3.95 9.30 2.24 3.28 5.23 9.99 -58.57%
P/EPS 11.21 20.02 52.07 11.83 13.93 26.75 50.52 -63.31%
EY 8.92 5.00 1.92 8.46 7.18 3.74 1.98 172.52%
DY 0.04 0.03 0.00 0.03 0.04 0.02 0.00 -
P/NAPS 1.03 0.98 1.12 1.11 1.30 1.32 1.32 -15.23%

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