[FAREAST] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 36.96%
YoY- -47.05%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 129,082 118,933 113,665 83,060 129,909 122,743 62,897 12.71%
PBT 57,689 47,874 44,647 28,063 51,100 41,370 21,397 17.95%
Tax -10,623 -7,829 -8,422 -6,585 -10,455 -8,242 -3,406 20.85%
NP 47,066 40,045 36,225 21,478 40,645 33,128 17,991 17.36%
-
NP to SH 44,512 37,650 33,836 19,742 37,286 26,304 15,859 18.74%
-
Tax Rate 18.41% 16.35% 18.86% 23.47% 20.46% 19.92% 15.92% -
Total Cost 82,016 78,888 77,440 61,582 89,264 89,615 44,906 10.55%
-
Net Worth 1,020,835 927,549 734,498 677,994 635,633 533,098 494,060 12.84%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 113 205 136 - 10,143 13,496 - -
Div Payout % 0.25% 0.55% 0.40% - 27.20% 51.31% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,020,835 927,549 734,498 677,994 635,633 533,098 494,060 12.84%
NOSH 141,390 137,008 136,270 135,870 135,241 134,961 133,605 0.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.46% 33.67% 31.87% 25.86% 31.29% 26.99% 28.60% -
ROE 4.36% 4.06% 4.61% 2.91% 5.87% 4.93% 3.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 91.30 86.81 83.41 61.13 96.06 90.95 47.08 11.65%
EPS 31.66 27.48 24.83 14.53 27.57 19.49 11.87 17.74%
DPS 0.08 0.15 0.10 0.00 7.50 10.00 0.00 -
NAPS 7.22 6.77 5.39 4.99 4.70 3.95 3.6979 11.78%
Adjusted Per Share Value based on latest NOSH - 135,870
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.74 20.03 19.14 13.99 21.88 20.67 10.59 12.72%
EPS 7.50 6.34 5.70 3.32 6.28 4.43 2.67 18.76%
DPS 0.02 0.03 0.02 0.00 1.71 2.27 0.00 -
NAPS 1.719 1.562 1.2369 1.1417 1.0704 0.8977 0.832 12.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.50 6.90 6.56 6.50 6.20 5.35 3.80 -
P/RPS 8.22 7.95 7.86 10.63 6.45 5.88 8.07 0.30%
P/EPS 23.82 25.11 26.42 44.74 22.49 27.45 32.01 -4.80%
EY 4.20 3.98 3.79 2.24 4.45 3.64 3.12 5.07%
DY 0.01 0.02 0.02 0.00 1.21 1.87 0.00 -
P/NAPS 1.04 1.02 1.22 1.30 1.32 1.35 1.03 0.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 25/11/11 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 -
Price 7.20 6.99 7.00 6.11 5.20 5.80 4.14 -
P/RPS 7.89 8.05 8.39 9.99 5.41 6.38 8.79 -1.78%
P/EPS 22.87 25.44 28.19 42.05 18.86 29.76 34.88 -6.78%
EY 4.37 3.93 3.55 2.38 5.30 3.36 2.87 7.25%
DY 0.01 0.02 0.01 0.00 1.44 1.72 0.00 -
P/NAPS 1.00 1.03 1.30 1.22 1.11 1.47 1.12 -1.86%

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