[FAREAST] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.94%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 385,128 443,444 371,204 296,468 590,452 299,900 51,820 39.65%
PBT 91,420 107,624 95,344 79,080 194,088 52,792 30,880 19.80%
Tax -19,380 -21,320 -16,728 -16,424 -40,708 -11,812 -6,960 18.59%
NP 72,040 86,304 78,616 62,656 153,380 40,980 23,920 20.15%
-
NP to SH 66,112 79,164 73,372 57,104 132,516 37,660 22,224 19.90%
-
Tax Rate 21.20% 19.81% 17.54% 20.77% 20.97% 22.37% 22.54% -
Total Cost 313,088 357,140 292,588 233,812 437,072 258,920 27,900 49.57%
-
Net Worth 989,730 917,210 703,193 659,518 585,026 501,773 511,736 11.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 989,730 917,210 703,193 659,518 585,026 501,773 511,736 11.60%
NOSH 141,390 136,489 136,277 135,703 135,110 134,885 132,918 1.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.71% 19.46% 21.18% 21.13% 25.98% 13.66% 46.16% -
ROE 6.68% 8.63% 10.43% 8.66% 22.65% 7.51% 4.34% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 272.39 324.89 272.39 218.47 437.02 222.34 38.99 38.22%
EPS 47.28 58.00 53.84 42.08 98.08 27.92 16.72 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 6.72 5.16 4.86 4.33 3.72 3.85 10.46%
Adjusted Per Share Value based on latest NOSH - 135,703
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 64.85 74.67 62.51 49.92 99.43 50.50 8.73 39.64%
EPS 11.13 13.33 12.36 9.62 22.32 6.34 3.74 19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6667 1.5445 1.1842 1.1106 0.9852 0.845 0.8617 11.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.45 7.40 6.80 5.40 6.30 4.94 3.44 -
P/RPS 2.74 2.28 2.50 2.47 1.44 2.22 8.82 -17.68%
P/EPS 15.93 12.76 12.63 12.83 6.42 17.69 20.57 -4.16%
EY 6.28 7.84 7.92 7.79 15.57 5.65 4.86 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 1.32 1.11 1.45 1.33 0.89 2.95%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 19/05/10 28/05/09 22/05/08 29/05/07 19/05/06 -
Price 7.56 7.55 6.80 6.15 6.75 5.05 3.48 -
P/RPS 2.78 2.32 2.50 2.82 1.54 2.27 8.93 -17.66%
P/EPS 16.17 13.02 12.63 14.62 6.88 18.09 20.81 -4.11%
EY 6.19 7.68 7.92 6.84 14.53 5.53 4.80 4.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.32 1.27 1.56 1.36 0.90 3.08%

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