[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	351,974	243,014	159,954	74,117	526,625	419,922	290,013	13.73%
YoY %	44.84%	51.93%	115.81%	-85.93%	25.41%	44.79%	-	-
Horiz. %	121.36%	83.79%	55.15%	25.56%	181.59%	144.79%	100.00%	-
PBT	95,753	67,244	39,181	19,770	181,200	160,802	109,702	-8.64%
YoY %	42.40%	71.62%	98.18%	-89.09%	12.69%	46.58%	-	-
Horiz. %	87.28%	61.30%	35.72%	18.02%	165.17%	146.58%	100.00%	-
Tax	-18,644	-14,611	-8,026	-4,106	-33,129	-30,439	-19,984	-4.50%
YoY %	-27.60%	-82.05%	-95.47%	87.61%	-8.84%	-52.32%	-	-
Horiz. %	93.29%	73.11%	40.16%	20.55%	165.78%	152.32%	100.00%	-
NP	77,109	52,633	31,155	15,664	148,071	130,363	89,718	-9.57%
YoY %	46.50%	68.94%	98.90%	-89.42%	13.58%	45.30%	-	-
Horiz. %	85.95%	58.66%	34.73%	17.46%	165.04%	145.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,017	48,432	28,690	14,276	132,612	117,445	80,159	-10.34%
YoY %	40.44%	68.81%	100.97%	-89.23%	12.91%	46.52%	-	-
Horiz. %	84.85%	60.42%	35.79%	17.81%	165.44%	146.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.47%	21.73%	20.48%	20.77%	18.28%	18.93%	18.22%	-
YoY %	-10.40%	6.10%	-1.40%	13.62%	-3.43%	3.90%	-	-
Horiz. %	106.86%	119.26%	112.40%	114.00%	100.33%	103.90%	100.00%	-
Total Cost	274,865	190,381	128,799	58,453	378,554	289,559	200,295	23.41%
YoY %	44.38%	47.81%	120.35%	-84.56%	30.73%	44.57%	-	-
Horiz. %	137.23%	95.05%	64.30%	29.18%	189.00%	144.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	684,046	677,912	656,857	659,518	644,490	635,715	613,489	7.50%
YoY %	0.90%	3.21%	-0.40%	2.33%	1.38%	3.62%	-	-
Horiz. %	111.50%	110.50%	107.07%	107.50%	105.05%	103.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	312	312	312	-	50,773	50,721	405	-15.92%
YoY %	0.00%	0.00%	0.00%	-	0.10%	12,423.70%	-	-
Horiz. %	77.04%	77.04%	77.04%	-	12,536.54%	12,523.70%	100.00%	-
Div Payout %	0.46%	0.65%	1.09%	-	38.29%	43.19%	0.51%	-
YoY %	-29.23%	-40.37%	0.00%	-	-11.35%	8,368.63%	-	-
Horiz. %	90.20%	127.45%	213.73%	-	7,507.84%	8,468.63%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	684,046	677,912	656,857	659,518	644,490	635,715	613,489	7.50%
YoY %	0.90%	3.21%	-0.40%	2.33%	1.38%	3.62%	-	-
Horiz. %	111.50%	110.50%	107.07%	107.50%	105.05%	103.62%	100.00%	-
NOSH	135,993	135,854	135,714	135,703	135,397	135,258	135,129	0.42%
YoY %	0.10%	0.10%	0.01%	0.23%	0.10%	0.10%	-	-
Horiz. %	100.64%	100.54%	100.43%	100.42%	100.20%	100.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	21.91%	21.66%	19.48%	21.13%	28.12%	31.04%	30.94%	-
YoY %	1.15%	11.19%	-7.81%	-24.86%	-9.41%	0.32%	-	-
Horiz. %	70.81%	70.01%	62.96%	68.29%	90.89%	100.32%	100.00%	-
ROE	9.94%	7.14%	4.37%	2.16%	20.58%	18.47%	13.07%	-
YoY %	39.22%	63.39%	102.31%	-89.50%	11.42%	41.32%	-	-
Horiz. %	76.05%	54.63%	33.44%	16.53%	157.46%	141.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	258.82	178.88	117.86	54.62	388.95	310.46	214.62	13.25%
YoY %	44.69%	51.77%	115.78%	-85.96%	25.28%	44.66%	-	-
Horiz. %	120.59%	83.35%	54.92%	25.45%	181.23%	144.66%	100.00%	-
EPS	50.01	35.65	21.14	10.52	97.74	86.83	59.32	-10.73%
YoY %	40.28%	68.64%	100.95%	-89.24%	12.56%	46.38%	-	-
Horiz. %	84.31%	60.10%	35.64%	17.73%	164.77%	146.38%	100.00%	-
DPS	0.23	0.23	0.23	0.00	37.50	37.50	0.30	-16.19%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	12,400.00%	-	-
Horiz. %	76.67%	76.67%	76.67%	0.00%	12,500.00%	12,500.00%	100.00%	-
NAPS	5.03	4.99	4.84	4.86	4.76	4.70	4.54	7.05%
YoY %	0.80%	3.10%	-0.41%	2.10%	1.28%	3.52%	-	-
Horiz. %	110.79%	109.91%	106.61%	107.05%	104.85%	103.52%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 135,703
RPS	59.27	40.92	26.94	12.48	88.68	70.71	48.84	13.73%
YoY %	44.84%	51.89%	115.87%	-85.93%	25.41%	44.78%	-	-
Horiz. %	121.36%	83.78%	55.16%	25.55%	181.57%	144.78%	100.00%	-
EPS	11.45	8.16	4.83	2.40	22.33	19.78	13.50	-10.37%
YoY %	40.32%	68.94%	101.25%	-89.25%	12.89%	46.52%	-	-
Horiz. %	84.81%	60.44%	35.78%	17.78%	165.41%	146.52%	100.00%	-
DPS	0.05	0.05	0.05	0.00	8.55	8.54	0.07	-20.04%
YoY %	0.00%	0.00%	0.00%	0.00%	0.12%	12,100.00%	-	-
Horiz. %	71.43%	71.43%	71.43%	0.00%	12,214.29%	12,200.00%	100.00%	-
NAPS	1.1519	1.1416	1.1061	1.1106	1.0853	1.0705	1.0331	7.50%
YoY %	0.90%	3.21%	-0.41%	2.33%	1.38%	3.62%	-	-
Horiz. %	111.50%	110.50%	107.07%	107.50%	105.05%	103.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	6.50	6.50	6.15	5.40	5.15	6.20	7.70	-
P/RPS	2.51	3.63	5.22	9.89	1.32	2.00	3.59	-21.17%
YoY %	-30.85%	-30.46%	-47.22%	649.24%	-34.00%	-44.29%	-	-
Horiz. %	69.92%	101.11%	145.40%	275.49%	36.77%	55.71%	100.00%	-
P/EPS	13.00	18.23	29.09	51.33	5.26	7.14	12.98	0.10%
YoY %	-28.69%	-37.33%	-43.33%	875.86%	-26.33%	-44.99%	-	-
Horiz. %	100.15%	140.45%	224.11%	395.45%	40.52%	55.01%	100.00%	-
EY	7.69	5.48	3.44	1.95	19.02	14.00	7.70	-0.08%
YoY %	40.33%	59.30%	76.41%	-89.75%	35.86%	81.82%	-	-
Horiz. %	99.87%	71.17%	44.68%	25.32%	247.01%	181.82%	100.00%	-
DY	0.04	0.04	0.04	0.00	7.28	6.05	0.04	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	20.33%	15,025.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	18,200.00%	15,125.00%	100.00%	-
P/NAPS	1.29	1.30	1.27	1.11	1.08	1.32	1.70	-16.76%
YoY %	-0.77%	2.36%	14.41%	2.78%	-18.18%	-22.35%	-	-
Horiz. %	75.88%	76.47%	74.71%	65.29%	63.53%	77.65%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	17/11/09	19/08/09	28/05/09	27/02/09	25/11/08	21/08/08	-
Price	6.50	6.11	6.58	6.15	5.25	5.20	6.50	-
P/RPS	2.51	3.42	5.58	11.26	1.35	1.67	3.03	-11.76%
YoY %	-26.61%	-38.71%	-50.44%	734.07%	-19.16%	-44.88%	-	-
Horiz. %	82.84%	112.87%	184.16%	371.62%	44.55%	55.12%	100.00%	-
P/EPS	13.00	17.14	31.13	58.46	5.36	5.99	10.96	12.01%
YoY %	-24.15%	-44.94%	-46.75%	990.67%	-10.52%	-45.35%	-	-
Horiz. %	118.61%	156.39%	284.03%	533.39%	48.91%	54.65%	100.00%	-
EY	7.69	5.83	3.21	1.71	18.66	16.70	9.13	-10.78%
YoY %	31.90%	81.62%	87.72%	-90.84%	11.74%	82.91%	-	-
Horiz. %	84.23%	63.86%	35.16%	18.73%	204.38%	182.91%	100.00%	-
DY	0.04	0.04	0.03	0.00	7.14	7.21	0.05	-13.78%
YoY %	0.00%	33.33%	0.00%	0.00%	-0.97%	14,320.00%	-	-
Horiz. %	80.00%	80.00%	60.00%	0.00%	14,280.00%	14,420.00%	100.00%	-
P/NAPS	1.29	1.22	1.36	1.27	1.10	1.11	1.43	-6.62%
YoY %	5.74%	-10.29%	7.09%	15.45%	-0.90%	-22.38%	-	-
Horiz. %	90.21%	85.31%	95.10%	88.81%	76.92%	77.62%	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