[FAREAST] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	80,412	81,574	80,007	76,161	70,994	67,259	66,183	13.79%
YoY %	-1.42%	1.96%	5.05%	7.28%	5.55%	1.63%	-	-
Horiz. %	121.50%	123.26%	120.89%	115.08%	107.27%	101.63%	100.00%	-
PBT	63,087	73,444	67,680	55,077	49,244	39,136	39,435	36.59%
YoY %	-14.10%	8.52%	22.88%	11.85%	25.83%	-0.76%	-	-
Horiz. %	159.98%	186.24%	171.62%	139.67%	124.87%	99.24%	100.00%	-
Tax	-22,415	-26,728	-23,784	-18,026	-17,334	-10,585	-12,581	46.70%
YoY %	16.14%	-12.38%	-31.94%	-3.99%	-63.76%	15.87%	-	-
Horiz. %	178.17%	212.45%	189.05%	143.28%	137.78%	84.13%	100.00%	-
NP	40,672	46,716	43,896	37,051	31,910	28,551	26,854	31.71%
YoY %	-12.94%	6.42%	18.47%	16.11%	11.76%	6.32%	-	-
Horiz. %	151.46%	173.96%	163.46%	137.97%	118.83%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,672	46,716	43,896	37,051	31,910	28,551	26,854	31.71%
YoY %	-12.94%	6.42%	18.47%	16.11%	11.76%	6.32%	-	-
Horiz. %	151.46%	173.96%	163.46%	137.97%	118.83%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.53%	36.39%	35.14%	32.73%	35.20%	27.05%	31.90%	-
YoY %	-2.36%	3.56%	7.36%	-7.02%	30.13%	-15.20%	-	-
Horiz. %	111.38%	114.08%	110.16%	102.60%	110.34%	84.80%	100.00%	-
Total Cost	39,740	34,858	36,111	39,110	39,084	38,708	39,329	0.69%
YoY %	14.01%	-3.47%	-7.67%	0.07%	0.97%	-1.58%	-	-
Horiz. %	101.05%	88.63%	91.82%	99.44%	99.38%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,894	361,684	357,109	349,709	336,318	319,953	317,449	10.67%
YoY %	2.27%	1.28%	2.12%	3.98%	5.11%	0.79%	-	-
Horiz. %	116.52%	113.93%	112.49%	110.16%	105.94%	100.79%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	4,826	12,455	7,629	10,772	10,772	9,330	12,414	-46.58%
YoY %	-61.25%	63.26%	-29.18%	0.00%	15.46%	-24.84%	-	-
Horiz. %	38.88%	100.33%	61.45%	86.77%	86.77%	75.16%	100.00%	-
Div Payout %	11.87%	26.66%	17.38%	29.07%	33.76%	32.68%	46.23%	-
YoY %	-55.48%	53.39%	-40.21%	-13.89%	3.30%	-29.31%	-	-
Horiz. %	25.68%	57.67%	37.59%	62.88%	73.03%	70.69%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	369,894	361,684	357,109	349,709	336,318	319,953	317,449	10.67%
YoY %	2.27%	1.28%	2.12%	3.98%	5.11%	0.79%	-	-
Horiz. %	116.52%	113.93%	112.49%	110.16%	105.94%	100.79%	100.00%	-
NOSH	64,553	64,356	64,228	64,284	63,576	63,107	62,861	1.77%
YoY %	0.31%	0.20%	-0.09%	1.11%	0.74%	0.39%	-	-
Horiz. %	102.69%	102.38%	102.17%	102.26%	101.14%	100.39%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	50.58%	57.27%	54.87%	48.65%	44.95%	42.45%	40.58%	-
YoY %	-11.68%	4.37%	12.79%	8.23%	5.89%	4.61%	-	-
Horiz. %	124.64%	141.13%	135.21%	119.89%	110.77%	104.61%	100.00%	-
ROE	11.00%	12.92%	12.29%	10.59%	9.49%	8.92%	8.46%	-
YoY %	-14.86%	5.13%	16.05%	11.59%	6.39%	5.44%	-	-
Horiz. %	130.02%	152.72%	145.27%	125.18%	112.17%	105.44%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	124.57	126.75	124.57	118.47	111.67	106.58	105.28	11.81%
YoY %	-1.72%	1.75%	5.15%	6.09%	4.78%	1.23%	-	-
Horiz. %	118.32%	120.39%	118.32%	112.53%	106.07%	101.23%	100.00%	-
EPS	63.00	72.59	68.34	57.64	50.19	45.24	42.72	29.40%
YoY %	-13.21%	6.22%	18.56%	14.84%	10.94%	5.90%	-	-
Horiz. %	147.47%	169.92%	159.97%	134.93%	117.49%	105.90%	100.00%	-
DPS	7.50	19.50	12.00	16.76	17.00	15.00	20.00	-47.84%
YoY %	-61.54%	62.50%	-28.40%	-1.41%	13.33%	-25.00%	-	-
Horiz. %	37.50%	97.50%	60.00%	83.80%	85.00%	75.00%	100.00%	-
NAPS	5.73	5.62	5.56	5.44	5.29	5.07	5.05	8.74%
YoY %	1.96%	1.08%	2.21%	2.84%	4.34%	0.40%	-	-
Horiz. %	113.47%	111.29%	110.10%	107.72%	104.75%	100.40%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 64,284
RPS	13.54	13.74	13.47	12.83	11.96	11.33	11.14	13.82%
YoY %	-1.46%	2.00%	4.99%	7.27%	5.56%	1.71%	-	-
Horiz. %	121.54%	123.34%	120.92%	115.17%	107.36%	101.71%	100.00%	-
EPS	6.85	7.87	7.39	6.24	5.37	4.81	4.52	31.77%
YoY %	-12.96%	6.50%	18.43%	16.20%	11.64%	6.42%	-	-
Horiz. %	151.55%	174.12%	163.50%	138.05%	118.81%	106.42%	100.00%	-
DPS	0.81	2.10	1.28	1.81	1.81	1.57	2.09	-46.69%
YoY %	-61.43%	64.06%	-29.28%	0.00%	15.29%	-24.88%	-	-
Horiz. %	38.76%	100.48%	61.24%	86.60%	86.60%	75.12%	100.00%	-
NAPS	0.6229	0.6091	0.6014	0.5889	0.5663	0.5388	0.5346	10.67%
YoY %	2.27%	1.28%	2.12%	3.99%	5.10%	0.79%	-	-
Horiz. %	116.52%	113.94%	112.50%	110.16%	105.93%	100.79%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	1.95	1.82	1.77	1.78	1.60	1.48	1.55	-
P/RPS	1.57	1.44	1.42	1.50	1.43	1.39	1.47	4.46%
YoY %	9.03%	1.41%	-5.33%	4.90%	2.88%	-5.44%	-	-
Horiz. %	106.80%	97.96%	96.60%	102.04%	97.28%	94.56%	100.00%	-
P/EPS	3.10	2.51	2.59	3.09	3.19	3.27	3.63	-9.94%
YoY %	23.51%	-3.09%	-16.18%	-3.13%	-2.45%	-9.92%	-	-
Horiz. %	85.40%	69.15%	71.35%	85.12%	87.88%	90.08%	100.00%	-
EY	32.31	39.88	38.61	32.38	31.37	30.57	27.56	11.12%
YoY %	-18.98%	3.29%	19.24%	3.22%	2.62%	10.92%	-	-
Horiz. %	117.24%	144.70%	140.09%	117.49%	113.82%	110.92%	100.00%	-
DY	3.85	10.71	6.78	9.41	10.63	10.14	12.90	-55.17%
YoY %	-64.05%	57.96%	-27.95%	-11.48%	4.83%	-21.40%	-	-
Horiz. %	29.84%	83.02%	52.56%	72.95%	82.40%	78.60%	100.00%	-
P/NAPS	0.34	0.32	0.32	0.33	0.30	0.29	0.31	6.32%
YoY %	6.25%	0.00%	-3.03%	10.00%	3.45%	-6.45%	-	-
Horiz. %	109.68%	103.23%	103.23%	106.45%	96.77%	93.55%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	09/11/04	13/08/04	24/05/04	27/02/04	17/11/03	22/08/03	-
Price	1.99	1.87	1.75	1.80	1.80	1.57	1.52	-
P/RPS	1.60	1.48	1.40	1.52	1.61	1.47	1.44	7.24%
YoY %	8.11%	5.71%	-7.89%	-5.59%	9.52%	2.08%	-	-
Horiz. %	111.11%	102.78%	97.22%	105.56%	111.81%	102.08%	100.00%	-
P/EPS	3.16	2.58	2.56	3.12	3.59	3.47	3.56	-7.60%
YoY %	22.48%	0.78%	-17.95%	-13.09%	3.46%	-2.53%	-	-
Horiz. %	88.76%	72.47%	71.91%	87.64%	100.84%	97.47%	100.00%	-
EY	31.66	38.82	39.05	32.02	27.88	28.82	28.10	8.23%
YoY %	-18.44%	-0.59%	21.96%	14.85%	-3.26%	2.56%	-	-
Horiz. %	112.67%	138.15%	138.97%	113.95%	99.22%	102.56%	100.00%	-
DY	3.77	10.43	6.86	9.31	9.44	9.55	13.16	-56.37%
YoY %	-63.85%	52.04%	-26.32%	-1.38%	-1.15%	-27.43%	-	-
Horiz. %	28.65%	79.26%	52.13%	70.74%	71.73%	72.57%	100.00%	-
P/NAPS	0.35	0.33	0.31	0.33	0.34	0.31	0.30	10.77%
YoY %	6.06%	6.45%	-6.06%	-2.94%	9.68%	3.33%	-	-
Horiz. %	116.67%	110.00%	103.33%	110.00%	113.33%	103.33%	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