[FAREAST] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	434,268	369,464	405,212	483,468	354,398	319,908	580,026	-4.70%
YoY %	17.54%	-8.82%	-16.19%	36.42%	10.78%	-44.85%	-	-
Horiz. %	74.87%	63.70%	69.86%	83.35%	61.10%	55.15%	100.00%	-
PBT	116,992	60,262	96,248	129,628	89,316	78,362	219,404	-9.94%
YoY %	94.14%	-37.39%	-25.75%	45.13%	13.98%	-64.28%	-	-
Horiz. %	53.32%	27.47%	43.87%	59.08%	40.71%	35.72%	100.00%	-
Tax	-24,612	-12,188	-19,182	-26,324	-15,710	-16,052	-39,968	-7.75%
YoY %	-101.94%	36.46%	27.13%	-67.56%	2.13%	59.84%	-	-
Horiz. %	61.58%	30.49%	47.99%	65.86%	39.31%	40.16%	100.00%	-
NP	92,380	48,074	77,066	103,304	73,606	62,310	179,436	-10.47%
YoY %	92.16%	-37.62%	-25.40%	40.35%	18.13%	-65.27%	-	-
Horiz. %	51.48%	26.79%	42.95%	57.57%	41.02%	34.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,816	43,992	71,400	95,504	69,260	57,380	160,318	-10.24%
YoY %	90.53%	-38.39%	-25.24%	37.89%	20.70%	-64.21%	-	-
Horiz. %	52.28%	27.44%	44.54%	59.57%	43.20%	35.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.04%	20.23%	19.93%	20.31%	17.59%	20.48%	18.22%	-
YoY %	4.00%	1.51%	-1.87%	15.46%	-14.11%	12.40%	-	-
Horiz. %	115.48%	111.03%	109.39%	111.47%	96.54%	112.40%	100.00%	-
Total Cost	341,888	321,390	328,146	380,164	280,792	257,598	400,590	-2.60%
YoY %	6.38%	-2.06%	-13.68%	35.39%	9.00%	-35.70%	-	-
Horiz. %	85.35%	80.23%	81.92%	94.90%	70.09%	64.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,090,116	1,034,974	1,008,110	979,073	700,228	656,857	613,489	10.05%
YoY %	5.33%	2.66%	2.97%	39.82%	6.60%	7.07%	-	-
Horiz. %	177.69%	168.70%	164.32%	159.59%	114.14%	107.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	424	509	706	546	408	624	810	-10.22%
YoY %	-16.70%	-27.90%	29.30%	33.82%	-34.62%	-22.96%	-	-
Horiz. %	52.35%	62.84%	87.16%	67.41%	50.37%	77.04%	100.00%	-
Div Payout %	0.51%	1.16%	0.99%	0.57%	0.59%	1.09%	0.51%	-
YoY %	-56.03%	17.17%	73.68%	-3.39%	-45.87%	113.73%	-	-
Horiz. %	100.00%	227.45%	194.12%	111.76%	115.69%	213.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,090,116	1,034,974	1,008,110	979,073	700,228	656,857	613,489	10.05%
YoY %	5.33%	2.66%	2.97%	39.82%	6.60%	7.07%	-	-
Horiz. %	177.69%	168.70%	164.32%	159.59%	114.14%	107.07%	100.00%	-
NOSH	141,390	141,390	141,390	136,551	136,231	135,714	135,129	0.75%
YoY %	0.00%	0.00%	3.54%	0.23%	0.38%	0.43%	-	-
Horiz. %	104.63%	104.63%	104.63%	101.05%	100.82%	100.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	21.27%	13.01%	19.02%	21.37%	20.77%	19.48%	30.94%	-
YoY %	63.49%	-31.60%	-11.00%	2.89%	6.62%	-37.04%	-	-
Horiz. %	68.75%	42.05%	61.47%	69.07%	67.13%	62.96%	100.00%	-
ROE	7.69%	4.25%	7.08%	9.75%	9.89%	8.74%	26.13%	-
YoY %	80.94%	-39.97%	-27.38%	-1.42%	13.16%	-66.55%	-	-
Horiz. %	29.43%	16.26%	27.10%	37.31%	37.85%	33.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	307.14	261.31	286.59	354.06	260.14	235.72	429.24	-5.42%
YoY %	17.54%	-8.82%	-19.06%	36.10%	10.36%	-45.08%	-	-
Horiz. %	71.55%	60.88%	66.77%	82.49%	60.60%	54.92%	100.00%	-
EPS	59.28	31.12	50.92	69.94	50.84	42.28	118.64	-10.91%
YoY %	90.49%	-38.88%	-27.19%	37.57%	20.25%	-64.36%	-	-
Horiz. %	49.97%	26.23%	42.92%	58.95%	42.85%	35.64%	100.00%	-
DPS	0.30	0.36	0.50	0.40	0.30	0.46	0.60	-10.90%
YoY %	-16.67%	-28.00%	25.00%	33.33%	-34.78%	-23.33%	-	-
Horiz. %	50.00%	60.00%	83.33%	66.67%	50.00%	76.67%	100.00%	-
NAPS	7.71	7.32	7.13	7.17	5.14	4.84	4.54	9.22%
YoY %	5.33%	2.66%	-0.56%	39.49%	6.20%	6.61%	-	-
Horiz. %	169.82%	161.23%	157.05%	157.93%	113.22%	106.61%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 136,595
RPS	73.13	62.22	68.24	81.41	59.68	53.87	97.67	-4.70%
YoY %	17.53%	-8.82%	-16.18%	36.41%	10.79%	-44.84%	-	-
Horiz. %	74.87%	63.70%	69.87%	83.35%	61.10%	55.16%	100.00%	-
EPS	14.11	7.41	12.02	16.08	11.66	9.66	27.00	-10.24%
YoY %	90.42%	-38.35%	-25.25%	37.91%	20.70%	-64.22%	-	-
Horiz. %	52.26%	27.44%	44.52%	59.56%	43.19%	35.78%	100.00%	-
DPS	0.07	0.09	0.12	0.09	0.07	0.11	0.14	-10.90%
YoY %	-22.22%	-25.00%	33.33%	28.57%	-36.36%	-21.43%	-	-
Horiz. %	50.00%	64.29%	85.71%	64.29%	50.00%	78.57%	100.00%	-
NAPS	1.8357	1.7429	1.6976	1.6487	1.1792	1.1061	1.0331	10.05%
YoY %	5.32%	2.67%	2.97%	39.82%	6.61%	7.07%	-	-
Horiz. %	177.69%	168.71%	164.32%	159.59%	114.14%	107.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	7.92	7.20	7.80	7.35	6.70	6.15	7.70	-
P/RPS	2.58	2.76	2.72	2.08	2.58	2.61	1.79	6.27%
YoY %	-6.52%	1.47%	30.77%	-19.38%	-1.15%	45.81%	-	-
Horiz. %	144.13%	154.19%	151.96%	116.20%	144.13%	145.81%	100.00%	-
P/EPS	13.36	23.14	15.45	10.51	13.18	14.55	6.49	12.78%
YoY %	-42.26%	49.77%	47.00%	-20.26%	-9.42%	124.19%	-	-
Horiz. %	205.86%	356.55%	238.06%	161.94%	203.08%	224.19%	100.00%	-
EY	7.48	4.32	6.47	9.52	7.59	6.87	15.41	-11.34%
YoY %	73.15%	-33.23%	-32.04%	25.43%	10.48%	-55.42%	-	-
Horiz. %	48.54%	28.03%	41.99%	61.78%	49.25%	44.58%	100.00%	-
DY	0.04	0.05	0.06	0.05	0.04	0.07	0.08	-10.90%
YoY %	-20.00%	-16.67%	20.00%	25.00%	-42.86%	-12.50%	-	-
Horiz. %	50.00%	62.50%	75.00%	62.50%	50.00%	87.50%	100.00%	-
P/NAPS	1.03	0.98	1.09	1.03	1.30	1.27	1.70	-8.00%
YoY %	5.10%	-10.09%	5.83%	-20.77%	2.36%	-25.29%	-	-
Horiz. %	60.59%	57.65%	64.12%	60.59%	76.47%	74.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/08/14	29/08/13	14/08/12	10/08/11	25/08/10	19/08/09	21/08/08	-
Price	7.55	7.30	7.67	7.00	6.80	6.58	6.50	-
P/RPS	2.46	2.79	2.68	1.98	2.61	2.79	1.51	8.47%
YoY %	-11.83%	4.10%	35.35%	-24.14%	-6.45%	84.77%	-	-
Horiz. %	162.91%	184.77%	177.48%	131.13%	172.85%	184.77%	100.00%	-
P/EPS	12.74	23.46	15.19	10.01	13.38	15.56	5.48	15.08%
YoY %	-45.69%	54.44%	51.75%	-25.19%	-14.01%	183.94%	-	-
Horiz. %	232.48%	428.10%	277.19%	182.66%	244.16%	283.94%	100.00%	-
EY	7.85	4.26	6.58	9.99	7.48	6.43	18.25	-13.11%
YoY %	84.27%	-35.26%	-34.13%	33.56%	16.33%	-64.77%	-	-
Horiz. %	43.01%	23.34%	36.05%	54.74%	40.99%	35.23%	100.00%	-
DY	0.04	0.05	0.07	0.06	0.04	0.07	0.09	-12.63%
YoY %	-20.00%	-28.57%	16.67%	50.00%	-42.86%	-22.22%	-	-
Horiz. %	44.44%	55.56%	77.78%	66.67%	44.44%	77.78%	100.00%	-
P/NAPS	0.98	1.00	1.08	0.98	1.32	1.36	1.43	-6.10%
YoY %	-2.00%	-7.41%	10.20%	-25.76%	-2.94%	-4.90%	-	-
Horiz. %	68.53%	69.93%	75.52%	68.53%	92.31%	95.10%	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