[FAREAST] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	399,824	369,219	370,658	351,974	349,717	396,566	453,129	-7.99%
YoY %	8.29%	-0.39%	5.31%	0.65%	-11.81%	-12.48%	-	-
Horiz. %	88.24%	81.48%	81.80%	77.68%	77.18%	87.52%	100.00%	-
PBT	117,814	101,230	99,819	95,753	87,642	110,679	152,448	-15.77%
YoY %	16.38%	1.41%	4.25%	9.25%	-20.81%	-27.40%	-	-
Horiz. %	77.28%	66.40%	65.48%	62.81%	57.49%	72.60%	100.00%	-
Tax	-20,310	-18,473	-18,720	-18,644	-17,301	-21,171	-27,058	-17.39%
YoY %	-9.94%	1.32%	-0.41%	-7.76%	18.28%	21.76%	-	-
Horiz. %	75.06%	68.27%	69.18%	68.90%	63.94%	78.24%	100.00%	-
NP	97,504	82,757	81,099	77,109	70,341	89,508	125,390	-15.42%
YoY %	17.82%	2.04%	5.17%	9.62%	-21.41%	-28.62%	-	-
Horiz. %	77.76%	66.00%	64.68%	61.50%	56.10%	71.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,051	73,957	72,084	68,017	63,599	81,143	113,759	-15.68%
YoY %	19.06%	2.60%	5.98%	6.95%	-21.62%	-28.67%	-	-
Horiz. %	77.40%	65.01%	63.37%	59.79%	55.91%	71.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.24%	18.25%	18.75%	19.47%	19.74%	19.13%	17.75%	-
YoY %	-5.53%	-2.67%	-3.70%	-1.37%	3.19%	7.77%	-	-
Horiz. %	97.13%	102.82%	105.63%	109.69%	111.21%	107.77%	100.00%	-
Total Cost	302,320	286,462	289,559	274,865	279,376	307,058	327,739	-5.23%
YoY %	5.54%	-1.07%	5.35%	-1.61%	-9.02%	-6.31%	-	-
Horiz. %	92.24%	87.41%	88.35%	83.87%	85.24%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	734,498	699,959	703,193	679,783	677,994	656,909	659,518	7.43%
YoY %	4.93%	-0.46%	3.44%	0.26%	3.21%	-0.40%	-	-
Horiz. %	111.37%	106.13%	106.62%	103.07%	102.80%	99.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	340	204	312	312	312	420	513	-23.96%
YoY %	66.67%	-34.62%	0.00%	0.00%	-25.71%	-18.13%	-	-
Horiz. %	66.28%	39.77%	60.82%	60.82%	60.82%	81.87%	100.00%	-
Div Payout %	0.39%	0.28%	0.43%	0.46%	0.49%	0.52%	0.45%	-
YoY %	39.29%	-34.88%	-6.52%	-6.12%	-5.77%	15.56%	-	-
Horiz. %	86.67%	62.22%	95.56%	102.22%	108.89%	115.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	734,498	699,959	703,193	679,783	677,994	656,909	659,518	7.43%
YoY %	4.93%	-0.46%	3.44%	0.26%	3.21%	-0.40%	-	-
Horiz. %	111.37%	106.13%	106.62%	103.07%	102.80%	99.60%	100.00%	-
NOSH	136,270	136,178	136,277	135,956	135,870	135,725	135,703	0.27%
YoY %	0.07%	-0.07%	0.24%	0.06%	0.11%	0.02%	-	-
Horiz. %	100.42%	100.35%	100.42%	100.19%	100.12%	100.02%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	24.39%	22.41%	21.88%	21.91%	20.11%	22.57%	27.67%	-
YoY %	8.84%	2.42%	-0.14%	8.95%	-10.90%	-18.43%	-	-
Horiz. %	88.15%	80.99%	79.07%	79.18%	72.68%	81.57%	100.00%	-
ROE	11.99%	10.57%	10.25%	10.01%	9.38%	12.35%	17.25%	-
YoY %	13.43%	3.12%	2.40%	6.72%	-24.05%	-28.41%	-	-
Horiz. %	69.51%	61.28%	59.42%	58.03%	54.38%	71.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	293.40	271.13	271.99	258.89	257.39	292.18	333.91	-8.25%
YoY %	8.21%	-0.32%	5.06%	0.58%	-11.91%	-12.50%	-	-
Horiz. %	87.87%	81.20%	81.46%	77.53%	77.08%	87.50%	100.00%	-
EPS	64.61	54.31	52.89	50.03	46.81	59.78	83.83	-15.92%
YoY %	18.97%	2.68%	5.72%	6.88%	-21.70%	-28.69%	-	-
Horiz. %	77.07%	64.79%	63.09%	59.68%	55.84%	71.31%	100.00%	-
DPS	0.25	0.15	0.23	0.23	0.23	0.31	0.38	-24.33%
YoY %	66.67%	-34.78%	0.00%	0.00%	-25.81%	-18.42%	-	-
Horiz. %	65.79%	39.47%	60.53%	60.53%	60.53%	81.58%	100.00%	-
NAPS	5.39	5.14	5.16	5.00	4.99	4.84	4.86	7.13%
YoY %	4.86%	-0.39%	3.20%	0.20%	3.10%	-0.41%	-	-
Horiz. %	110.91%	105.76%	106.17%	102.88%	102.67%	99.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 135,956
RPS	67.33	62.18	62.42	59.27	58.89	66.78	76.31	-8.00%
YoY %	8.28%	-0.38%	5.31%	0.65%	-11.81%	-12.49%	-	-
Horiz. %	88.23%	81.48%	81.80%	77.67%	77.17%	87.51%	100.00%	-
EPS	14.83	12.45	12.14	11.45	10.71	13.66	19.16	-15.68%
YoY %	19.12%	2.55%	6.03%	6.91%	-21.60%	-28.71%	-	-
Horiz. %	77.40%	64.98%	63.36%	59.76%	55.90%	71.29%	100.00%	-
DPS	0.06	0.03	0.05	0.05	0.05	0.07	0.09	-23.66%
YoY %	100.00%	-40.00%	0.00%	0.00%	-28.57%	-22.22%	-	-
Horiz. %	66.67%	33.33%	55.56%	55.56%	55.56%	77.78%	100.00%	-
NAPS	1.2369	1.1787	1.1842	1.1447	1.1417	1.1062	1.1106	7.43%
YoY %	4.94%	-0.46%	3.45%	0.26%	3.21%	-0.40%	-	-
Horiz. %	111.37%	106.13%	106.63%	103.07%	102.80%	99.60%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	2.24	2.47	2.50	2.51	2.53	2.10	1.62	24.08%
YoY %	-9.31%	-1.20%	-0.40%	-0.79%	20.48%	29.63%	-	-
Horiz. %	138.27%	152.47%	154.32%	154.94%	156.17%	129.63%	100.00%	-
P/EPS	10.15	12.34	12.86	12.99	13.89	10.29	6.44	35.39%
YoY %	-17.75%	-4.04%	-1.00%	-6.48%	34.99%	59.78%	-	-
Horiz. %	157.61%	191.61%	199.69%	201.71%	215.68%	159.78%	100.00%	-
EY	9.85	8.11	7.78	7.70	7.20	9.72	15.52	-26.12%
YoY %	21.45%	4.24%	1.04%	6.94%	-25.93%	-37.37%	-	-
Horiz. %	63.47%	52.26%	50.13%	49.61%	46.39%	62.63%	100.00%	-
DY	0.04	0.02	0.03	0.04	0.04	0.05	0.07	-31.11%
YoY %	100.00%	-33.33%	-25.00%	0.00%	-20.00%	-28.57%	-	-
Horiz. %	57.14%	28.57%	42.86%	57.14%	57.14%	71.43%	100.00%	-
P/NAPS	1.22	1.30	1.32	1.30	1.30	1.27	1.11	6.49%
YoY %	-6.15%	-1.52%	1.54%	0.00%	2.36%	14.41%	-	-
Horiz. %	109.91%	117.12%	118.92%	117.12%	117.12%	114.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	2.39	2.51	2.50	2.51	2.37	2.25	1.84	19.02%
YoY %	-4.78%	0.40%	-0.40%	5.91%	5.33%	22.28%	-	-
Horiz. %	129.89%	136.41%	135.87%	136.41%	128.80%	122.28%	100.00%	-
P/EPS	10.83	12.52	12.86	12.99	13.05	11.01	7.34	29.57%
YoY %	-13.50%	-2.64%	-1.00%	-0.46%	18.53%	50.00%	-	-
Horiz. %	147.55%	170.57%	175.20%	176.98%	177.79%	150.00%	100.00%	-
EY	9.23	7.99	7.78	7.70	7.66	9.09	13.63	-22.86%
YoY %	15.52%	2.70%	1.04%	0.52%	-15.73%	-33.31%	-	-
Horiz. %	67.72%	58.62%	57.08%	56.49%	56.20%	66.69%	100.00%	-
DY	0.04	0.02	0.03	0.04	0.04	0.05	0.06	-23.66%
YoY %	100.00%	-33.33%	-25.00%	0.00%	-20.00%	-16.67%	-	-
Horiz. %	66.67%	33.33%	50.00%	66.67%	66.67%	83.33%	100.00%	-
P/NAPS	1.30	1.32	1.32	1.30	1.22	1.36	1.27	1.56%
YoY %	-1.52%	0.00%	1.54%	6.56%	-10.29%	7.09%	-	-
Horiz. %	102.36%	103.94%	103.94%	102.36%	96.06%	107.09%	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