[FAREAST] QoQ 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- -0.8%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 113,665 84,398 92,801 108,960 83,060 85,837 74,117 32.95%
PBT 44,647 20,822 23,836 28,509 28,063 19,411 19,770 72.04%
Tax -8,422 -3,673 -4,182 -4,033 -6,585 -3,920 -4,106 61.36%
NP 36,225 17,149 19,654 24,476 21,478 15,491 15,664 74.78%
-
NP to SH 33,836 16,287 18,343 19,585 19,742 14,414 14,276 77.67%
-
Tax Rate 18.86% 17.64% 17.54% 14.15% 23.47% 20.19% 20.77% -
Total Cost 77,440 67,249 73,147 84,484 61,582 70,346 58,453 20.60%
-
Net Worth 734,498 699,959 703,193 679,783 677,994 656,909 659,518 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 136 204 - - - 312 - -
Div Payout % 0.40% 1.25% - - - 2.17% - -
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 734,498 699,959 703,193 679,783 677,994 656,909 659,518 7.43%
NOSH 136,270 136,178 136,277 135,956 135,870 135,725 135,703 0.27%
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 31.87% 20.32% 21.18% 22.46% 25.86% 18.05% 21.13% -
ROE 4.61% 2.33% 2.61% 2.88% 2.91% 2.19% 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 83.41 61.98 68.10 80.14 61.13 63.24 54.62 32.57%
EPS 24.83 11.96 13.46 14.40 14.53 10.62 10.52 77.17%
DPS 0.10 0.15 0.00 0.00 0.00 0.23 0.00 -
NAPS 5.39 5.14 5.16 5.00 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 19.14 14.21 15.63 18.35 13.99 14.45 12.48 32.95%
EPS 5.70 2.74 3.09 3.30 3.32 2.43 2.40 77.91%
DPS 0.02 0.03 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.2369 1.1787 1.1842 1.1447 1.1417 1.1062 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 7.86 10.81 9.99 8.11 10.63 9.72 9.89 -14.18%
P/EPS 26.42 56.02 50.52 45.12 44.74 57.91 51.33 -35.74%
EY 3.79 1.79 1.98 2.22 2.24 1.73 1.95 55.67%
DY 0.02 0.02 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.22 1.30 1.32 1.30 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 8.39 10.97 9.99 8.11 9.99 10.40 11.26 -17.79%
P/EPS 28.19 56.86 50.52 45.12 42.05 61.96 58.46 -38.47%
EY 3.55 1.76 1.98 2.22 2.38 1.61 1.71 62.66%
DY 0.01 0.02 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 1.30 1.32 1.32 1.30 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