[FAREAST] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Annualized Quarter Result
Revenue	435,052	402,254	442,250	480,889	387,818	324,018	559,896	-4.11%
YoY %	8.15%	-9.04%	-8.03%	24.00%	19.69%	-42.13%	-	-
Horiz. %	77.70%	71.84%	78.99%	85.89%	69.27%	57.87%	100.00%	-
PBT	138,316	90,041	141,084	150,250	119,073	89,658	214,402	-7.04%
YoY %	53.61%	-36.18%	-6.10%	26.18%	32.81%	-58.18%	-	-
Horiz. %	64.51%	42.00%	65.80%	70.08%	55.54%	41.82%	100.00%	-
Tax	-25,853	-18,590	-26,952	-27,988	-21,702	-19,481	-40,585	-7.23%
YoY %	-39.07%	31.03%	3.70%	-28.97%	-11.40%	52.00%	-	-
Horiz. %	63.70%	45.81%	66.41%	68.96%	53.47%	48.00%	100.00%	-
NP	112,462	71,450	114,132	122,262	97,370	70,177	173,817	-6.99%
YoY %	57.40%	-37.40%	-6.65%	25.56%	38.75%	-59.63%	-	-
Horiz. %	64.70%	41.11%	65.66%	70.34%	56.02%	40.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	104,018	66,102	106,949	113,869	91,288	64,576	156,593	-6.58%
YoY %	57.36%	-38.19%	-6.08%	24.74%	41.37%	-58.76%	-	-
Horiz. %	66.43%	42.21%	68.30%	72.72%	58.30%	41.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.69%	20.65%	19.10%	18.63%	18.23%	21.73%	18.93%	-
YoY %	-9.49%	8.12%	2.52%	2.19%	-16.11%	14.79%	-	-
Horiz. %	98.73%	109.09%	100.90%	98.42%	96.30%	114.79%	100.00%	-
Total Cost	322,589	330,804	328,118	358,626	290,448	253,841	386,078	-2.94%
YoY %	-2.48%	0.82%	-8.51%	23.47%	14.42%	-34.25%	-	-
Horiz. %	83.56%	85.68%	84.99%	92.89%	75.23%	65.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,105,669	1,037,802	1,020,835	927,597	734,537	677,912	635,715	9.65%
YoY %	6.54%	1.66%	10.05%	26.28%	8.35%	6.64%	-	-
Horiz. %	173.93%	163.25%	160.58%	145.91%	115.55%	106.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	471	51,843	622	548	454	416	67,629	-56.28%
YoY %	-99.09%	8,234.89%	13.50%	20.70%	9.13%	-99.38%	-	-
Horiz. %	0.70%	76.66%	0.92%	0.81%	0.67%	0.62%	100.00%	-
Div Payout %	0.45%	78.43%	0.58%	0.48%	0.50%	0.65%	43.19%	-
YoY %	-99.43%	13,422.41%	20.83%	-4.00%	-23.08%	-98.50%	-	-
Horiz. %	1.04%	181.59%	1.34%	1.11%	1.16%	1.50%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	1,105,669	1,037,802	1,020,835	927,597	734,537	677,912	635,715	9.65%
YoY %	6.54%	1.66%	10.05%	26.28%	8.35%	6.64%	-	-
Horiz. %	173.93%	163.25%	160.58%	145.91%	115.55%	106.64%	100.00%	-
NOSH	141,390	141,390	141,390	137,015	136,277	135,854	135,258	0.74%
YoY %	0.00%	0.00%	3.19%	0.54%	0.31%	0.44%	-	-
Horiz. %	104.53%	104.53%	104.53%	101.30%	100.75%	100.44%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	25.85%	17.76%	25.81%	25.42%	25.11%	21.66%	31.04%	-
YoY %	45.55%	-31.19%	1.53%	1.23%	15.93%	-30.22%	-	-
Horiz. %	83.28%	57.22%	83.15%	81.89%	80.90%	69.78%	100.00%	-
ROE	9.41%	6.37%	10.48%	12.28%	12.43%	9.53%	24.63%	-
YoY %	47.72%	-39.22%	-14.66%	-1.21%	30.43%	-61.31%	-	-
Horiz. %	38.21%	25.86%	42.55%	49.86%	50.47%	38.69%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	307.70	284.50	312.79	350.97	284.58	238.50	413.95	-4.82%
YoY %	8.15%	-9.04%	-10.88%	23.33%	19.32%	-42.38%	-	-
Horiz. %	74.33%	68.73%	75.56%	84.79%	68.75%	57.62%	100.00%	-
EPS	73.57	46.75	76.07	83.11	66.99	47.53	115.77	-7.27%
YoY %	57.37%	-38.54%	-8.47%	24.06%	40.94%	-58.94%	-	-
Horiz. %	63.55%	40.38%	65.71%	71.79%	57.86%	41.06%	100.00%	-
DPS	0.33	36.67	0.44	0.40	0.33	0.31	50.00	-56.67%
YoY %	-99.10%	8,234.09%	10.00%	21.21%	6.45%	-99.38%	-	-
Horiz. %	0.66%	73.34%	0.88%	0.80%	0.66%	0.62%	100.00%	-
NAPS	7.82	7.34	7.22	6.77	5.39	4.99	4.70	8.85%
YoY %	6.54%	1.66%	6.65%	25.60%	8.02%	6.17%	-	-
Horiz. %	166.38%	156.17%	153.62%	144.04%	114.68%	106.17%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 137,008
RPS	73.26	67.74	74.47	80.98	65.31	54.56	94.28	-4.11%
YoY %	8.15%	-9.04%	-8.04%	23.99%	19.70%	-42.13%	-	-
Horiz. %	77.70%	71.85%	78.99%	85.89%	69.27%	57.87%	100.00%	-
EPS	17.52	11.13	18.01	19.18	15.37	10.87	26.37	-6.58%
YoY %	57.41%	-38.20%	-6.10%	24.79%	41.40%	-58.78%	-	-
Horiz. %	66.44%	42.21%	68.30%	72.73%	58.29%	41.22%	100.00%	-
DPS	0.08	8.73	0.10	0.09	0.08	0.07	11.39	-56.22%
YoY %	-99.08%	8,630.00%	11.11%	12.50%	14.29%	-99.39%	-	-
Horiz. %	0.70%	76.65%	0.88%	0.79%	0.70%	0.61%	100.00%	-
NAPS	1.8619	1.7476	1.719	1.562	1.2369	1.1416	1.0705	9.65%
YoY %	6.54%	1.66%	10.05%	26.28%	8.35%	6.64%	-	-
Horiz. %	173.93%	163.25%	160.58%	145.91%	115.54%	106.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	8.05	7.40	7.50	6.90	6.56	6.50	6.20	-
P/RPS	2.62	2.60	2.40	1.97	2.31	2.73	1.50	9.73%
YoY %	0.77%	8.33%	21.83%	-14.72%	-15.38%	82.00%	-	-
Horiz. %	174.67%	173.33%	160.00%	131.33%	154.00%	182.00%	100.00%	-
P/EPS	10.94	15.83	9.92	8.30	9.79	13.67	5.36	12.62%
YoY %	-30.89%	59.58%	19.52%	-15.22%	-28.38%	155.04%	-	-
Horiz. %	204.10%	295.34%	185.07%	154.85%	182.65%	255.04%	100.00%	-
EY	9.14	6.32	10.09	12.04	10.21	7.31	18.67	-11.21%
YoY %	44.62%	-37.36%	-16.20%	17.92%	39.67%	-60.85%	-	-
Horiz. %	48.96%	33.85%	54.04%	64.49%	54.69%	39.15%	100.00%	-
DY	0.04	4.95	0.06	0.06	0.05	0.05	8.06	-58.68%
YoY %	-99.19%	8,150.00%	0.00%	20.00%	0.00%	-99.38%	-	-
Horiz. %	0.50%	61.41%	0.74%	0.74%	0.62%	0.62%	100.00%	-
P/NAPS	1.03	1.01	1.04	1.02	1.22	1.30	1.32	-4.04%
YoY %	1.98%	-2.88%	1.96%	-16.39%	-6.15%	-1.52%	-	-
Horiz. %	78.03%	76.52%	78.79%	77.27%	92.42%	98.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/14	21/11/13	21/11/12	25/11/11	26/11/10	17/11/09	25/11/08	-
Price	8.15	7.45	7.20	6.99	7.00	6.11	5.20	-
P/RPS	2.65	2.62	2.30	1.99	2.46	2.56	1.26	13.18%
YoY %	1.15%	13.91%	15.58%	-19.11%	-3.91%	103.17%	-	-
Horiz. %	210.32%	207.94%	182.54%	157.94%	195.24%	203.17%	100.00%	-
P/EPS	11.08	15.94	9.52	8.41	10.45	12.85	4.49	16.23%
YoY %	-30.49%	67.44%	13.20%	-19.52%	-18.68%	186.19%	-	-
Horiz. %	246.77%	355.01%	212.03%	187.31%	232.74%	286.19%	100.00%	-
EY	9.03	6.28	10.51	11.89	9.57	7.78	22.26	-13.95%
YoY %	43.79%	-40.25%	-11.61%	24.24%	23.01%	-65.05%	-	-
Horiz. %	40.57%	28.21%	47.21%	53.41%	42.99%	34.95%	100.00%	-
DY	0.04	4.92	0.06	0.06	0.05	0.05	9.62	-59.88%
YoY %	-99.19%	8,100.00%	0.00%	20.00%	0.00%	-99.48%	-	-
Horiz. %	0.42%	51.14%	0.62%	0.62%	0.52%	0.52%	100.00%	-
P/NAPS	1.04	1.01	1.00	1.03	1.30	1.22	1.11	-1.07%
YoY %	2.97%	1.00%	-2.91%	-20.77%	6.56%	9.91%	-	-
Horiz. %	93.69%	90.99%	90.09%	92.79%	117.12%	109.91%	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