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

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.87%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 108,960 83,060 85,837 74,117 106,703 129,909 142,400 -16.30%
PBT 28,509 28,063 19,411 19,770 20,398 51,100 61,180 -39.81%
Tax -4,033 -6,585 -3,920 -4,106 -2,690 -10,455 -9,807 -44.61%
NP 24,476 21,478 15,491 15,664 17,708 40,645 51,373 -38.91%
-
NP to SH 19,585 19,742 14,414 14,276 15,167 37,286 47,030 -44.14%
-
Tax Rate 14.15% 23.47% 20.19% 20.77% 13.19% 20.46% 16.03% -
Total Cost 84,484 61,582 70,346 58,453 88,995 89,264 91,027 -4.83%
-
Net Worth 679,783 677,994 656,909 659,518 541,645 635,633 613,376 7.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 312 - - 10,143 405 -
Div Payout % - - 2.17% - - 27.20% 0.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 679,783 677,994 656,909 659,518 541,645 635,633 613,376 7.07%
NOSH 135,956 135,870 135,725 135,703 135,411 135,241 135,104 0.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.46% 25.86% 18.05% 21.13% 16.60% 31.29% 36.08% -
ROE 2.88% 2.91% 2.19% 2.16% 2.80% 5.87% 7.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 80.14 61.13 63.24 54.62 78.80 96.06 105.40 -16.65%
EPS 14.40 14.53 10.62 10.52 11.20 27.57 34.81 -44.39%
DPS 0.00 0.00 0.23 0.00 0.00 7.50 0.30 -
NAPS 5.00 4.99 4.84 4.86 4.00 4.70 4.54 6.62%
Adjusted Per Share Value based on latest NOSH - 135,703
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.35 13.99 14.45 12.48 17.97 21.88 23.98 -16.29%
EPS 3.30 3.32 2.43 2.40 2.55 6.28 7.92 -44.12%
DPS 0.00 0.00 0.05 0.00 0.00 1.71 0.07 -
NAPS 1.1447 1.1417 1.1062 1.1106 0.9121 1.0704 1.0329 7.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 8.11 10.63 9.72 9.89 6.54 6.45 7.31 7.14%
P/EPS 45.12 44.74 57.91 51.33 45.98 22.49 22.12 60.62%
EY 2.22 2.24 1.73 1.95 2.17 4.45 4.52 -37.66%
DY 0.00 0.00 0.04 0.00 0.00 1.21 0.04 -
P/NAPS 1.30 1.30 1.27 1.11 1.29 1.32 1.70 -16.33%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 8.11 9.99 10.40 11.26 6.66 5.41 6.17 19.93%
P/EPS 45.12 42.05 61.96 58.46 46.87 18.86 18.67 79.79%
EY 2.22 2.38 1.61 1.71 2.13 5.30 5.36 -44.34%
DY 0.00 0.00 0.03 0.00 0.00 1.44 0.05 -
P/NAPS 1.30 1.22 1.36 1.27 1.31 1.11 1.43 -6.14%

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