[FAREAST] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.32%
YoY- 130.19%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 480,889 387,818 324,018 559,896 366,870 137,272 74,192 36.52%
PBT 150,250 119,073 89,658 214,402 103,306 55,985 50,934 19.74%
Tax -27,988 -21,702 -19,481 -40,585 -22,508 -10,341 -14,212 11.95%
NP 122,262 97,370 70,177 173,817 80,798 45,644 36,722 22.18%
-
NP to SH 113,869 91,288 64,576 156,593 68,026 41,406 33,573 22.56%
-
Tax Rate 18.63% 18.23% 21.73% 18.93% 21.79% 18.47% 27.90% -
Total Cost 358,626 290,448 253,841 386,078 286,072 91,628 37,469 45.68%
-
Net Worth 927,597 734,537 677,912 635,715 533,145 493,928 328,058 18.90%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 548 454 416 67,629 17,996 8,904 4,374 -29.25%
Div Payout % 0.48% 0.50% 0.65% 43.19% 26.46% 21.51% 13.03% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 927,597 734,537 677,912 635,715 533,145 493,928 328,058 18.90%
NOSH 137,015 136,277 135,854 135,258 134,973 133,569 65,611 13.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.42% 25.11% 21.66% 31.04% 22.02% 33.25% 49.50% -
ROE 12.28% 12.43% 9.53% 24.63% 12.76% 8.38% 10.23% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 350.97 284.58 238.50 413.95 271.81 102.77 113.08 20.76%
EPS 83.11 66.99 47.53 115.77 50.40 31.00 25.43 21.80%
DPS 0.40 0.33 0.31 50.00 13.33 6.67 6.67 -37.42%
NAPS 6.77 5.39 4.99 4.70 3.95 3.6979 5.00 5.17%
Adjusted Per Share Value based on latest NOSH - 135,241
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 80.98 65.31 54.56 94.28 61.78 23.12 12.49 36.53%
EPS 19.18 15.37 10.87 26.37 11.46 6.97 5.65 22.58%
DPS 0.09 0.08 0.07 11.39 3.03 1.50 0.74 -29.60%
NAPS 1.562 1.2369 1.1416 1.0705 0.8978 0.8318 0.5524 18.90%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.90 6.56 6.50 6.20 5.35 3.80 2.58 -
P/RPS 1.97 2.31 2.73 1.50 1.97 3.70 2.28 -2.40%
P/EPS 8.30 9.79 13.67 5.36 10.62 12.26 5.04 8.66%
EY 12.04 10.21 7.31 18.67 9.42 8.16 19.83 -7.97%
DY 0.06 0.05 0.05 8.06 2.49 1.75 2.58 -46.55%
P/NAPS 1.02 1.22 1.30 1.32 1.35 1.03 0.52 11.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 29/11/05 -
Price 6.99 7.00 6.11 5.20 5.80 4.14 2.63 -
P/RPS 1.99 2.46 2.56 1.26 2.13 4.03 2.33 -2.59%
P/EPS 8.41 10.45 12.85 4.49 11.51 13.35 5.14 8.54%
EY 11.89 9.57 7.78 22.26 8.69 7.49 19.46 -7.87%
DY 0.06 0.05 0.05 9.62 2.30 1.61 2.53 -46.38%
P/NAPS 1.03 1.30 1.22 1.11 1.47 1.12 0.53 11.70%

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