[FAREAST] YoY 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- -0.8%
YoY- 29.13%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 120,674 118,587 145,152 108,960 106,703 96,913 66,856 10.33%
PBT 15,890 43,474 24,205 28,509 20,398 38,466 17,189 -1.29%
Tax -8,181 -5,431 -4,596 -4,033 -2,690 -8,470 -7,710 0.99%
NP 7,709 38,043 19,609 24,476 17,708 29,996 9,479 -3.38%
-
NP to SH 3,952 34,284 13,972 19,585 15,167 26,573 7,851 -10.80%
-
Tax Rate 51.49% 12.49% 18.99% 14.15% 13.19% 22.02% 44.85% -
Total Cost 112,965 80,544 125,543 84,484 88,995 66,917 57,377 11.94%
-
Net Worth 1,009,735 947,006 877,850 679,783 541,645 552,377 401,950 16.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,009,735 947,006 877,850 679,783 541,645 552,377 401,950 16.57%
NOSH 140,827 137,646 136,312 135,956 135,411 135,055 133,983 0.83%
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 6.39% 32.08% 13.51% 22.46% 16.60% 30.95% 14.18% -
ROE 0.39% 3.62% 1.59% 2.88% 2.80% 4.81% 1.95% -
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 85.69 86.15 106.48 80.14 78.80 71.76 49.90 9.42%
EPS 2.80 24.91 10.25 14.40 11.20 19.68 5.86 -11.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.17 6.88 6.44 5.00 4.00 4.09 3.00 15.61%
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 20.32 19.97 24.44 18.35 17.97 16.32 11.26 10.32%
EPS 0.67 5.77 2.35 3.30 2.55 4.47 1.32 -10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7004 1.5947 1.4783 1.1447 0.9121 0.9302 0.6769 16.57%
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 8.38 8.36 6.95 8.11 6.54 8.29 8.90 -0.99%
P/EPS 255.86 28.91 72.20 45.12 45.98 30.24 75.77 22.46%
EY 0.39 3.46 1.39 2.22 2.17 3.31 1.32 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 1.15 1.30 1.29 1.45 1.48 -6.31%
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 8.17 8.59 6.71 8.11 6.66 8.64 9.70 -2.81%
P/EPS 249.44 29.71 69.76 45.12 46.87 31.51 82.60 20.20%
EY 0.40 3.37 1.43 2.22 2.13 3.17 1.21 -16.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.08 1.11 1.30 1.31 1.52 1.61 -7.93%

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