[FAREAST] YoY Cumulative 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- -89.23%
YoY- -56.91%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 96,282 110,861 92,801 74,117 147,613 74,975 12,955 39.65%
PBT 22,855 26,906 23,836 19,770 48,522 13,198 7,720 19.80%
Tax -4,845 -5,330 -4,182 -4,106 -10,177 -2,953 -1,740 18.59%
NP 18,010 21,576 19,654 15,664 38,345 10,245 5,980 20.15%
-
NP to SH 16,528 19,791 18,343 14,276 33,129 9,415 5,556 19.90%
-
Tax Rate 21.20% 19.81% 17.54% 20.77% 20.97% 22.37% 22.54% -
Total Cost 78,272 89,285 73,147 58,453 109,268 64,730 6,975 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 1.67% 2.16% 2.61% 2.16% 5.66% 1.88% 1.09% -
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 68.10 81.22 68.10 54.62 109.25 55.58 9.75 38.21%
EPS 11.82 14.50 13.46 10.52 24.52 6.98 4.18 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 16.21 18.67 15.63 12.48 24.86 12.63 2.18 39.66%
EPS 2.78 3.33 3.09 2.40 5.58 1.59 0.94 19.78%
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 10.94 9.11 9.99 9.89 5.77 8.89 35.29 -17.71%
P/EPS 63.73 51.03 50.52 51.33 25.69 70.77 82.30 -4.16%
EY 1.57 1.96 1.98 1.95 3.89 1.41 1.22 4.28%
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 11.10 9.30 9.99 11.26 6.18 9.09 35.70 -17.67%
P/EPS 64.67 52.07 50.52 58.46 27.53 72.35 83.25 -4.11%
EY 1.55 1.92 1.98 1.71 3.63 1.38 1.20 4.35%
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