[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 97.71%
YoY- 41.37%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 301,691 331,688 360,667 290,864 243,014 419,922 275,153 1.54%
PBT 67,531 105,813 112,688 89,305 67,244 160,802 77,480 -2.26%
Tax -13,943 -20,214 -20,991 -16,277 -14,611 -30,439 -16,881 -3.13%
NP 53,588 85,599 91,697 73,028 52,633 130,363 60,599 -2.02%
-
NP to SH 49,577 80,212 85,402 68,466 48,432 117,445 51,020 -0.47%
-
Tax Rate 20.65% 19.10% 18.63% 18.23% 21.73% 18.93% 21.79% -
Total Cost 248,103 246,089 268,970 217,836 190,381 289,559 214,554 2.44%
-
Net Worth 1,037,802 1,020,835 927,597 734,537 677,912 635,715 533,145 11.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 38,882 466 411 340 312 50,721 13,497 19.26%
Div Payout % 78.43% 0.58% 0.48% 0.50% 0.65% 43.19% 26.46% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,037,802 1,020,835 927,597 734,537 677,912 635,715 533,145 11.72%
NOSH 141,390 141,390 137,015 136,277 135,854 135,258 134,973 0.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 17.76% 25.81% 25.42% 25.11% 21.66% 31.04% 22.02% -
ROE 4.78% 7.86% 9.21% 9.32% 7.14% 18.47% 9.57% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 213.38 234.59 263.23 213.43 178.88 310.46 203.86 0.76%
EPS 35.06 57.05 62.33 50.24 35.65 86.83 37.80 -1.24%
DPS 27.50 0.33 0.30 0.25 0.23 37.50 10.00 18.34%
NAPS 7.34 7.22 6.77 5.39 4.99 4.70 3.95 10.86%
Adjusted Per Share Value based on latest NOSH - 136,270
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.80 55.85 60.73 48.98 40.92 70.71 46.33 1.54%
EPS 8.35 13.51 14.38 11.53 8.16 19.78 8.59 -0.47%
DPS 6.55 0.08 0.07 0.06 0.05 8.54 2.27 19.29%
NAPS 1.7476 1.719 1.562 1.2369 1.1416 1.0705 0.8978 11.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 7.40 7.50 6.90 6.56 6.50 6.20 5.35 -
P/RPS 3.47 3.20 2.62 3.07 3.63 2.00 2.62 4.78%
P/EPS 21.10 13.22 11.07 13.06 18.23 7.14 14.15 6.87%
EY 4.74 7.56 9.03 7.66 5.48 14.00 7.07 -6.44%
DY 3.72 0.04 0.04 0.04 0.04 6.05 1.87 12.13%
P/NAPS 1.01 1.04 1.02 1.22 1.30 1.32 1.35 -4.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 21/11/12 25/11/11 26/11/10 17/11/09 25/11/08 22/11/07 -
Price 7.45 7.20 6.99 7.00 6.11 5.20 5.80 -
P/RPS 3.49 3.07 2.66 3.28 3.42 1.67 2.85 3.43%
P/EPS 21.25 12.69 11.21 13.93 17.14 5.99 15.34 5.57%
EY 4.71 7.88 8.92 7.18 5.83 16.70 6.52 -5.27%
DY 3.69 0.05 0.04 0.04 0.04 7.21 1.72 13.55%
P/NAPS 1.01 1.00 1.03 1.30 1.22 1.11 1.47 -6.05%

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