[FAREAST] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- 70.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 479,254 436,016 351,974 526,625 372,066 169,810 71,315 37.35%
PBT 156,162 113,510 95,753 181,200 115,946 59,178 50,174 20.82%
Tax -26,422 -20,873 -18,644 -33,129 -25,351 -15,466 -14,925 9.98%
NP 129,740 92,637 77,109 148,071 90,595 43,712 35,249 24.24%
-
NP to SH 119,686 82,438 68,017 132,612 77,593 38,906 32,826 24.04%
-
Tax Rate 16.92% 18.39% 19.47% 18.28% 21.86% 26.13% 29.75% -
Total Cost 349,514 343,379 274,865 378,554 281,471 126,098 36,066 45.98%
-
Net Worth 947,055 878,102 684,046 644,490 552,253 497,376 473,543 12.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 481 340 312 50,773 27,005 13,406 23,090 -47.52%
Div Payout % 0.40% 0.41% 0.46% 38.29% 34.80% 34.46% 70.34% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 947,055 878,102 684,046 644,490 552,253 497,376 473,543 12.23%
NOSH 137,653 136,351 135,993 135,397 135,025 134,063 131,942 0.70%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.07% 21.25% 21.91% 28.12% 24.35% 25.74% 49.43% -
ROE 12.64% 9.39% 9.94% 20.58% 14.05% 7.82% 6.93% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 348.16 319.77 258.82 388.95 275.55 126.66 54.05 36.38%
EPS 86.95 60.46 50.01 97.74 57.46 29.02 24.90 23.16%
DPS 0.35 0.25 0.23 37.50 20.00 10.00 17.50 -47.88%
NAPS 6.88 6.44 5.03 4.76 4.09 3.71 3.589 11.45%
Adjusted Per Share Value based on latest NOSH - 135,411
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 80.70 73.42 59.27 88.68 62.65 28.60 12.01 37.34%
EPS 20.15 13.88 11.45 22.33 13.07 6.55 5.53 24.03%
DPS 0.08 0.06 0.05 8.55 4.55 2.26 3.89 -47.64%
NAPS 1.5948 1.4787 1.1519 1.0853 0.93 0.8376 0.7974 12.24%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 7.20 7.40 6.50 5.15 5.95 4.44 2.65 -
P/RPS 2.07 2.31 2.51 1.32 2.16 3.51 4.90 -13.37%
P/EPS 8.28 12.24 13.00 5.26 10.35 15.30 10.65 -4.10%
EY 12.08 8.17 7.69 19.02 9.66 6.54 9.39 4.28%
DY 0.05 0.03 0.04 7.28 3.36 2.25 6.60 -55.66%
P/NAPS 1.05 1.15 1.29 1.08 1.45 1.20 0.74 6.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 25/02/10 27/02/09 26/02/08 27/02/07 27/02/06 -
Price 7.40 7.15 6.50 5.25 6.20 4.84 3.10 -
P/RPS 2.13 2.24 2.51 1.35 2.25 3.82 5.74 -15.22%
P/EPS 8.51 11.83 13.00 5.36 10.79 16.68 12.46 -6.15%
EY 11.75 8.46 7.69 18.66 9.27 6.00 8.03 6.54%
DY 0.05 0.03 0.04 7.14 3.23 2.07 5.65 -54.50%
P/NAPS 1.08 1.11 1.29 1.10 1.52 1.30 0.86 3.86%

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