[FAREAST] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.44%
YoY- -48.71%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 452,362 479,254 436,016 351,974 526,625 372,066 169,810 17.72%
PBT 121,703 156,162 113,510 95,753 181,200 115,946 59,178 12.75%
Tax -28,395 -26,422 -20,873 -18,644 -33,129 -25,351 -15,466 10.64%
NP 93,308 129,740 92,637 77,109 148,071 90,595 43,712 13.45%
-
NP to SH 84,164 119,686 82,438 68,017 132,612 77,593 38,906 13.71%
-
Tax Rate 23.33% 16.92% 18.39% 19.47% 18.28% 21.86% 26.13% -
Total Cost 359,054 349,514 343,379 274,865 378,554 281,471 126,098 19.03%
-
Net Worth 1,011,041 947,055 878,102 684,046 644,490 552,253 497,376 12.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 465 481 340 312 50,773 27,005 13,406 -42.86%
Div Payout % 0.55% 0.40% 0.41% 0.46% 38.29% 34.80% 34.46% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,011,041 947,055 878,102 684,046 644,490 552,253 497,376 12.53%
NOSH 141,010 137,653 136,351 135,993 135,397 135,025 134,063 0.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 20.63% 27.07% 21.25% 21.91% 28.12% 24.35% 25.74% -
ROE 8.32% 12.64% 9.39% 9.94% 20.58% 14.05% 7.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 320.80 348.16 319.77 258.82 388.95 275.55 126.66 16.73%
EPS 59.69 86.95 60.46 50.01 97.74 57.46 29.02 12.75%
DPS 0.33 0.35 0.25 0.23 37.50 20.00 10.00 -43.33%
NAPS 7.17 6.88 6.44 5.03 4.76 4.09 3.71 11.59%
Adjusted Per Share Value based on latest NOSH - 135,956
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.18 80.70 73.42 59.27 88.68 62.65 28.60 17.71%
EPS 14.17 20.15 13.88 11.45 22.33 13.07 6.55 13.71%
DPS 0.08 0.08 0.06 0.05 8.55 4.55 2.26 -42.66%
NAPS 1.7026 1.5948 1.4787 1.1519 1.0853 0.93 0.8376 12.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.18 7.20 7.40 6.50 5.15 5.95 4.44 -
P/RPS 2.24 2.07 2.31 2.51 1.32 2.16 3.51 -7.20%
P/EPS 12.03 8.28 12.24 13.00 5.26 10.35 15.30 -3.92%
EY 8.31 12.08 8.17 7.69 19.02 9.66 6.54 4.06%
DY 0.05 0.05 0.03 0.04 7.28 3.36 2.25 -46.94%
P/NAPS 1.00 1.05 1.15 1.29 1.08 1.45 1.20 -2.99%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 22/02/12 25/02/11 25/02/10 27/02/09 26/02/08 27/02/07 -
Price 7.00 7.40 7.15 6.50 5.25 6.20 4.84 -
P/RPS 2.18 2.13 2.24 2.51 1.35 2.25 3.82 -8.91%
P/EPS 11.73 8.51 11.83 13.00 5.36 10.79 16.68 -5.69%
EY 8.53 11.75 8.46 7.69 18.66 9.27 6.00 6.03%
DY 0.05 0.05 0.03 0.04 7.14 3.23 2.07 -46.20%
P/NAPS 0.98 1.08 1.11 1.29 1.10 1.52 1.30 -4.59%

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