[FAREAST] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.48%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 405,212 483,468 354,398 319,908 580,026 304,820 80,114 30.98%
PBT 96,248 129,628 89,316 78,362 219,404 72,220 41,184 15.18%
Tax -19,182 -26,324 -15,710 -16,052 -39,968 -17,278 -8,700 14.07%
NP 77,066 103,304 73,606 62,310 179,436 54,942 32,484 15.47%
-
NP to SH 71,400 95,504 69,260 57,380 160,318 49,432 30,392 15.28%
-
Tax Rate 19.93% 20.31% 17.59% 20.48% 18.22% 23.92% 21.12% -
Total Cost 328,146 380,164 280,792 257,598 400,590 249,878 47,630 37.90%
-
Net Worth 1,008,110 979,073 700,228 656,857 613,489 518,064 540,716 10.92%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 706 546 408 624 810 - 133 32.04%
Div Payout % 0.99% 0.57% 0.59% 1.09% 0.51% - 0.44% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,008,110 979,073 700,228 656,857 613,489 518,064 540,716 10.92%
NOSH 141,390 136,551 136,231 135,714 135,129 134,912 133,181 1.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.02% 21.37% 20.77% 19.48% 30.94% 18.02% 40.55% -
ROE 7.08% 9.75% 9.89% 8.74% 26.13% 9.54% 5.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 286.59 354.06 260.14 235.72 429.24 225.94 60.15 29.68%
EPS 50.92 69.94 50.84 42.28 118.64 36.64 22.82 14.29%
DPS 0.50 0.40 0.30 0.46 0.60 0.00 0.10 30.73%
NAPS 7.13 7.17 5.14 4.84 4.54 3.84 4.06 9.83%
Adjusted Per Share Value based on latest NOSH - 135,725
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 68.24 81.41 59.68 53.87 97.67 51.33 13.49 30.98%
EPS 12.02 16.08 11.66 9.66 27.00 8.32 5.12 15.26%
DPS 0.12 0.09 0.07 0.11 0.14 0.00 0.02 34.76%
NAPS 1.6976 1.6487 1.1792 1.1061 1.0331 0.8724 0.9105 10.93%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.80 7.35 6.70 6.15 7.70 5.20 3.50 -
P/RPS 2.72 2.08 2.58 2.61 1.79 2.30 5.82 -11.89%
P/EPS 15.45 10.51 13.18 14.55 6.49 14.19 15.34 0.11%
EY 6.47 9.52 7.59 6.87 15.41 7.05 6.52 -0.12%
DY 0.06 0.05 0.04 0.07 0.08 0.00 0.03 12.23%
P/NAPS 1.09 1.03 1.30 1.27 1.70 1.35 0.86 4.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 10/08/11 25/08/10 19/08/09 21/08/08 23/08/07 18/08/06 -
Price 7.67 7.00 6.80 6.58 6.50 5.25 3.72 -
P/RPS 2.68 1.98 2.61 2.79 1.51 2.32 6.18 -12.98%
P/EPS 15.19 10.01 13.38 15.56 5.48 14.33 16.30 -1.16%
EY 6.58 9.99 7.48 6.43 18.25 6.98 6.13 1.18%
DY 0.07 0.06 0.04 0.07 0.09 0.00 0.03 15.15%
P/NAPS 1.08 0.98 1.32 1.36 1.43 1.37 0.92 2.70%

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