[FAREAST] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	69,816	71,315	76,324	75,546	77,419	80,412	81,574	-9.86%
YoY %	-2.10%	-6.56%	1.03%	-2.42%	-3.72%	-1.42%	-	-
Horiz. %	85.59%	87.42%	93.56%	92.61%	94.91%	98.58%	100.00%	-
PBT	47,644	50,174	52,375	51,190	61,494	63,087	73,444	-25.08%
YoY %	-5.04%	-4.20%	2.31%	-16.76%	-2.53%	-14.10%	-	-
Horiz. %	64.87%	68.32%	71.31%	69.70%	83.73%	85.90%	100.00%	-
Tax	-13,793	-15,552	-17,210	-17,494	-23,643	-22,415	-26,728	-35.68%
YoY %	11.31%	9.63%	1.62%	26.01%	-5.48%	16.14%	-	-
Horiz. %	51.61%	58.19%	64.39%	65.45%	88.46%	83.86%	100.00%	-
NP	33,851	34,622	35,165	33,696	37,851	40,672	46,716	-19.34%
YoY %	-2.23%	-1.54%	4.36%	-10.98%	-6.94%	-12.94%	-	-
Horiz. %	72.46%	74.11%	75.27%	72.13%	81.02%	87.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,631	32,826	33,430	33,210	37,851	40,672	46,716	-22.91%
YoY %	-3.64%	-1.81%	0.66%	-12.26%	-6.94%	-12.94%	-	-
Horiz. %	67.71%	70.27%	71.56%	71.09%	81.02%	87.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.95%	31.00%	32.86%	34.17%	38.45%	35.53%	36.39%	-
YoY %	-6.61%	-5.66%	-3.83%	-11.13%	8.22%	-2.36%	-	-
Horiz. %	79.55%	85.19%	90.30%	93.90%	105.66%	97.64%	100.00%	-
Total Cost	35,965	36,693	41,159	41,850	39,568	39,740	34,858	2.10%
YoY %	-1.98%	-10.85%	-1.65%	5.77%	-0.43%	14.01%	-	-
Horiz. %	103.18%	105.26%	118.08%	120.06%	113.51%	114.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,736	503,117	328,047	326,394	325,578	369,894	361,684	26.05%
YoY %	1.71%	53.37%	0.51%	0.25%	-11.98%	2.27%	-	-
Horiz. %	141.49%	139.10%	90.70%	90.24%	90.02%	102.27%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	3,280	3,280	16,191	17,737	17,737	4,826	12,455	-58.94%
YoY %	0.00%	-79.74%	-8.72%	0.00%	267.53%	-61.25%	-	-
Horiz. %	26.33%	26.33%	130.00%	142.41%	142.41%	38.75%	100.00%	-
Div Payout %	10.37%	9.99%	48.43%	53.41%	46.86%	11.87%	26.66%	-
YoY %	3.80%	-79.37%	-9.32%	13.98%	294.78%	-55.48%	-	-
Horiz. %	38.90%	37.47%	181.66%	200.34%	175.77%	44.52%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	511,736	503,117	328,047	326,394	325,578	369,894	361,684	26.05%
YoY %	1.71%	53.37%	0.51%	0.25%	-11.98%	2.27%	-	-
Horiz. %	141.49%	139.10%	90.70%	90.24%	90.02%	102.27%	100.00%	-
NOSH	132,918	132,051	65,609	65,278	65,115	64,553	64,356	62.25%
YoY %	0.66%	101.27%	0.51%	0.25%	0.87%	0.31%	-	-
Horiz. %	206.54%	205.19%	101.95%	101.43%	101.18%	100.31%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	48.49%	48.55%	46.07%	44.60%	48.89%	50.58%	57.27%	-
YoY %	-0.12%	5.38%	3.30%	-8.77%	-3.34%	-11.68%	-	-
Horiz. %	84.67%	84.77%	80.44%	77.88%	85.37%	88.32%	100.00%	-
ROE	6.18%	6.52%	10.19%	10.17%	11.63%	11.00%	12.92%	-
YoY %	-5.21%	-36.02%	0.20%	-12.55%	5.73%	-14.86%	-	-
Horiz. %	47.83%	50.46%	78.87%	78.72%	90.02%	85.14%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	52.53	54.01	116.33	115.73	118.89	124.57	126.75	-44.44%
YoY %	-2.74%	-53.57%	0.52%	-2.66%	-4.56%	-1.72%	-	-
Horiz. %	41.44%	42.61%	91.78%	91.31%	93.80%	98.28%	100.00%	-
EPS	23.80	24.86	50.95	50.87	58.13	63.00	72.59	-52.48%
YoY %	-4.26%	-51.21%	0.16%	-12.49%	-7.73%	-13.21%	-	-
Horiz. %	32.79%	34.25%	70.19%	70.08%	80.08%	86.79%	100.00%	-
DPS	2.47	2.48	25.00	27.50	27.50	7.50	19.50	-74.81%
YoY %	-0.40%	-90.08%	-9.09%	0.00%	266.67%	-61.54%	-	-
Horiz. %	12.67%	12.72%	128.21%	141.03%	141.03%	38.46%	100.00%	-
NAPS	3.85	3.81	5.00	5.00	5.00	5.73	5.62	-22.30%
YoY %	1.05%	-23.80%	0.00%	0.00%	-12.74%	1.96%	-	-
Horiz. %	68.51%	67.79%	88.97%	88.97%	88.97%	101.96%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 65,278
RPS	11.76	12.01	12.85	12.72	13.04	13.54	13.74	-9.86%
YoY %	-2.08%	-6.54%	1.02%	-2.45%	-3.69%	-1.46%	-	-
Horiz. %	85.59%	87.41%	93.52%	92.58%	94.91%	98.54%	100.00%	-
EPS	5.33	5.53	5.63	5.59	6.37	6.85	7.87	-22.89%
YoY %	-3.62%	-1.78%	0.72%	-12.24%	-7.01%	-12.96%	-	-
Horiz. %	67.73%	70.27%	71.54%	71.03%	80.94%	87.04%	100.00%	-
DPS	0.55	0.55	2.73	2.99	2.99	0.81	2.10	-59.09%
YoY %	0.00%	-79.85%	-8.70%	0.00%	269.14%	-61.43%	-	-
Horiz. %	26.19%	26.19%	130.00%	142.38%	142.38%	38.57%	100.00%	-
NAPS	0.8617	0.8472	0.5524	0.5496	0.5483	0.6229	0.6091	26.04%
YoY %	1.71%	53.37%	0.51%	0.24%	-11.98%	2.27%	-	-
Horiz. %	141.47%	139.09%	90.69%	90.23%	90.02%	102.27%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	3.44	2.65	2.58	2.25	2.01	1.95	1.82	-
P/RPS	6.55	4.91	2.22	1.94	1.69	1.57	1.44	174.78%
YoY %	33.40%	121.17%	14.43%	14.79%	7.64%	9.03%	-	-
Horiz. %	454.86%	340.97%	154.17%	134.72%	117.36%	109.03%	100.00%	-
P/EPS	14.46	10.66	5.06	4.42	3.46	3.10	2.51	221.70%
YoY %	35.65%	110.67%	14.48%	27.75%	11.61%	23.51%	-	-
Horiz. %	576.10%	424.70%	201.59%	176.10%	137.85%	123.51%	100.00%	-
EY	6.92	9.38	19.75	22.61	28.92	32.31	39.88	-68.92%
YoY %	-26.23%	-52.51%	-12.65%	-21.82%	-10.49%	-18.98%	-	-
Horiz. %	17.35%	23.52%	49.52%	56.70%	72.52%	81.02%	100.00%	-
DY	0.72	0.94	9.69	12.22	13.68	3.85	10.71	-83.49%
YoY %	-23.40%	-90.30%	-20.70%	-10.67%	255.32%	-64.05%	-	-
Horiz. %	6.72%	8.78%	90.48%	114.10%	127.73%	35.95%	100.00%	-
P/NAPS	0.89	0.70	0.52	0.45	0.40	0.34	0.32	97.89%
YoY %	27.14%	34.62%	15.56%	12.50%	17.65%	6.25%	-	-
Horiz. %	278.12%	218.75%	162.50%	140.62%	125.00%	106.25%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/06	27/02/06	29/11/05	05/08/05	17/05/05	28/02/05	09/11/04	-
Price	3.48	3.10	2.63	2.40	2.11	1.99	1.87	-
P/RPS	6.63	5.74	2.26	2.07	1.77	1.60	1.48	171.99%
YoY %	15.51%	153.98%	9.18%	16.95%	10.62%	8.11%	-	-
Horiz. %	447.97%	387.84%	152.70%	139.86%	119.59%	108.11%	100.00%	-
P/EPS	14.62	12.47	5.16	4.72	3.63	3.16	2.58	218.18%
YoY %	17.24%	141.67%	9.32%	30.03%	14.87%	22.48%	-	-
Horiz. %	566.67%	483.33%	200.00%	182.95%	140.70%	122.48%	100.00%	-
EY	6.84	8.02	19.37	21.20	27.55	31.66	38.82	-68.60%
YoY %	-14.71%	-58.60%	-8.63%	-23.05%	-12.98%	-18.44%	-	-
Horiz. %	17.62%	20.66%	49.90%	54.61%	70.97%	81.56%	100.00%	-
DY	0.71	0.80	9.51	11.46	13.03	3.77	10.43	-83.35%
YoY %	-11.25%	-91.59%	-17.02%	-12.05%	245.62%	-63.85%	-	-
Horiz. %	6.81%	7.67%	91.18%	109.88%	124.93%	36.15%	100.00%	-
P/NAPS	0.90	0.81	0.53	0.48	0.42	0.35	0.33	95.32%
YoY %	11.11%	52.83%	10.42%	14.29%	20.00%	6.06%	-	-
Horiz. %	272.73%	245.45%	160.61%	145.45%	127.27%	106.06%	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