[FAREAST] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 8.25%
YoY- 144.63%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 396,566 453,129 526,625 516,835 509,669 444,704 372,066 4.34%
PBT 110,679 152,448 181,200 199,268 189,538 151,270 115,946 -3.05%
Tax -21,171 -27,058 -33,129 -38,909 -36,696 -32,575 -25,351 -11.32%
NP 89,508 125,390 148,071 160,359 152,842 118,695 90,595 -0.80%
-
NP to SH 81,143 113,759 132,612 144,018 133,036 101,307 77,593 3.03%
-
Tax Rate 19.13% 17.75% 18.28% 19.53% 19.36% 21.53% 21.86% -
Total Cost 307,058 327,739 378,554 356,476 356,827 326,009 281,471 5.97%
-
Net Worth 656,909 659,518 541,645 635,633 613,376 585,026 552,377 12.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 420 513 513 513 13,901 13,631 13,631 -90.19%
Div Payout % 0.52% 0.45% 0.39% 0.36% 10.45% 13.46% 17.57% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 656,909 659,518 541,645 635,633 613,376 585,026 552,377 12.26%
NOSH 135,725 135,703 135,411 135,241 135,104 135,110 135,055 0.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 22.57% 27.67% 28.12% 31.03% 29.99% 26.69% 24.35% -
ROE 12.35% 17.25% 24.48% 22.66% 21.69% 17.32% 14.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 292.18 333.91 388.91 382.16 377.24 329.14 275.49 4.00%
EPS 59.78 83.83 97.93 106.49 98.47 74.98 57.45 2.68%
DPS 0.31 0.38 0.38 0.38 10.30 10.10 10.10 -90.21%
NAPS 4.84 4.86 4.00 4.70 4.54 4.33 4.09 11.89%
Adjusted Per Share Value based on latest NOSH - 135,241
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 66.78 76.31 88.68 87.03 85.83 74.89 62.65 4.35%
EPS 13.66 19.16 22.33 24.25 22.40 17.06 13.07 2.99%
DPS 0.07 0.09 0.09 0.09 2.34 2.30 2.30 -90.27%
NAPS 1.1062 1.1106 0.9121 1.0704 1.0329 0.9852 0.9302 12.25%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.15 5.40 5.15 6.20 7.70 6.30 5.95 -
P/RPS 2.10 1.62 1.32 1.62 2.04 1.91 2.16 -1.86%
P/EPS 10.29 6.44 5.26 5.82 7.82 8.40 10.36 -0.45%
EY 9.72 15.52 19.02 17.18 12.79 11.90 9.66 0.41%
DY 0.05 0.07 0.07 0.06 1.34 1.60 1.70 -90.49%
P/NAPS 1.27 1.11 1.29 1.32 1.70 1.45 1.45 -8.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 28/05/09 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 -
Price 6.58 6.15 5.25 5.20 6.50 6.75 6.20 -
P/RPS 2.25 1.84 1.35 1.36 1.72 2.05 2.25 0.00%
P/EPS 11.01 7.34 5.36 4.88 6.60 9.00 10.79 1.35%
EY 9.09 13.63 18.65 20.48 15.15 11.11 9.27 -1.29%
DY 0.05 0.06 0.07 0.07 1.58 1.50 1.63 -90.22%
P/NAPS 1.36 1.27 1.31 1.11 1.43 1.56 1.52 -7.15%

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