[FAREAST] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	396,566	509,669	282,163	78,558	75,546	80,007	66,183	34.73%
YoY %	-22.19%	80.63%	259.18%	3.99%	-5.58%	20.89%	-	-
Horiz. %	599.20%	770.09%	426.34%	118.70%	114.15%	120.89%	100.00%	-
PBT	110,679	189,538	74,696	51,255	51,190	67,680	39,435	18.74%
YoY %	-41.61%	153.75%	45.73%	0.13%	-24.36%	71.62%	-	-
Horiz. %	280.66%	480.63%	189.42%	129.97%	129.81%	171.62%	100.00%	-
Tax	-21,171	-36,696	-19,755	-14,182	-17,494	-23,784	-12,581	9.05%
YoY %	42.31%	-85.76%	-39.30%	18.93%	26.45%	-89.05%	-	-
Horiz. %	168.28%	291.68%	157.02%	112.73%	139.05%	189.05%	100.00%	-
NP	89,508	152,842	54,941	37,073	33,696	43,896	26,854	22.19%
YoY %	-41.44%	178.19%	48.20%	10.02%	-23.24%	63.46%	-	-
Horiz. %	333.31%	569.16%	204.59%	138.05%	125.48%	163.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,143	133,036	48,426	34,717	33,210	43,896	26,854	20.21%
YoY %	-39.01%	174.72%	39.49%	4.54%	-24.34%	63.46%	-	-
Horiz. %	302.16%	495.40%	180.33%	129.28%	123.67%	163.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.13%	19.36%	26.45%	27.67%	34.17%	35.14%	31.90%	-
YoY %	-1.19%	-26.81%	-4.41%	-19.02%	-2.76%	10.16%	-	-
Horiz. %	59.97%	60.69%	82.92%	86.74%	107.12%	110.16%	100.00%	-
Total Cost	307,058	356,827	227,222	41,485	41,850	36,111	39,329	40.80%
YoY %	-13.95%	57.04%	447.72%	-0.87%	15.89%	-8.18%	-	-
Horiz. %	780.74%	907.29%	577.75%	105.48%	106.41%	91.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	656,909	613,376	518,129	540,585	326,394	357,109	317,449	12.87%
YoY %	7.10%	18.38%	-4.15%	65.62%	-8.60%	12.49%	-	-
Horiz. %	206.93%	193.22%	163.22%	170.29%	102.82%	112.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	420	13,901	134	3,347	17,737	7,629	12,414	-43.09%
YoY %	-96.98%	10,273.88%	-96.00%	-81.13%	132.49%	-38.55%	-	-
Horiz. %	3.38%	111.98%	1.08%	26.96%	142.88%	61.45%	100.00%	-
Div Payout %	0.52%	10.45%	0.28%	9.64%	53.41%	17.38%	46.23%	-
YoY %	-95.02%	3,632.14%	-97.10%	-81.95%	207.31%	-62.41%	-	-
Horiz. %	1.12%	22.60%	0.61%	20.85%	115.53%	37.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	656,909	613,376	518,129	540,585	326,394	357,109	317,449	12.87%
YoY %	7.10%	18.38%	-4.15%	65.62%	-8.60%	12.49%	-	-
Horiz. %	206.93%	193.22%	163.22%	170.29%	102.82%	112.49%	100.00%	-
NOSH	135,725	135,104	134,929	133,149	65,278	64,228	62,861	13.67%
YoY %	0.46%	0.13%	1.34%	103.97%	1.63%	2.17%	-	-
Horiz. %	215.91%	214.92%	214.65%	211.81%	103.84%	102.17%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	22.57%	29.99%	19.47%	47.19%	44.60%	54.87%	40.58%	-
YoY %	-24.74%	54.03%	-58.74%	5.81%	-18.72%	35.21%	-	-
Horiz. %	55.62%	73.90%	47.98%	116.29%	109.91%	135.21%	100.00%	-
ROE	12.35%	21.69%	9.35%	6.42%	10.17%	12.29%	8.46%	-
YoY %	-43.06%	131.98%	45.64%	-36.87%	-17.25%	45.27%	-	-
Horiz. %	145.98%	256.38%	110.52%	75.89%	120.21%	145.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	292.18	377.24	209.12	59.00	115.73	124.57	105.28	18.52%
YoY %	-22.55%	80.39%	254.44%	-49.02%	-7.10%	18.32%	-	-
Horiz. %	277.53%	358.32%	198.63%	56.04%	109.93%	118.32%	100.00%	-
EPS	59.78	98.47	35.89	26.07	50.87	68.34	42.72	5.75%
YoY %	-39.29%	174.37%	37.67%	-48.75%	-25.56%	59.97%	-	-
Horiz. %	139.93%	230.50%	84.01%	61.03%	119.08%	159.97%	100.00%	-
DPS	0.31	10.30	0.10	2.51	27.50	12.00	20.00	-50.03%
YoY %	-96.99%	10,200.00%	-96.02%	-90.87%	129.17%	-40.00%	-	-
Horiz. %	1.55%	51.50%	0.50%	12.55%	137.50%	60.00%	100.00%	-
NAPS	4.84	4.54	3.84	4.06	5.00	5.56	5.05	-0.70%
YoY %	6.61%	18.23%	-5.42%	-18.80%	-10.07%	10.10%	-	-
Horiz. %	95.84%	89.90%	76.04%	80.40%	99.01%	110.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 133,149
RPS	66.78	85.83	47.52	13.23	12.72	13.47	11.14	34.74%
YoY %	-22.20%	80.62%	259.18%	4.01%	-5.57%	20.92%	-	-
Horiz. %	599.46%	770.47%	426.57%	118.76%	114.18%	120.92%	100.00%	-
EPS	13.66	22.40	8.15	5.85	5.59	7.39	4.52	20.22%
YoY %	-39.02%	174.85%	39.32%	4.65%	-24.36%	63.50%	-	-
Horiz. %	302.21%	495.58%	180.31%	129.42%	123.67%	163.50%	100.00%	-
DPS	0.07	2.34	0.02	0.56	2.99	1.28	2.09	-43.19%
YoY %	-97.01%	11,600.00%	-96.43%	-81.27%	133.59%	-38.76%	-	-
Horiz. %	3.35%	111.96%	0.96%	26.79%	143.06%	61.24%	100.00%	-
NAPS	1.1062	1.0329	0.8725	0.9103	0.5496	0.6014	0.5346	12.87%
YoY %	7.10%	18.38%	-4.15%	65.63%	-8.61%	12.50%	-	-
Horiz. %	206.92%	193.21%	163.21%	170.28%	102.81%	112.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	6.15	7.70	5.20	3.50	2.25	1.77	1.55	-
P/RPS	2.10	2.04	2.49	5.93	1.94	1.42	1.47	6.11%
YoY %	2.94%	-18.07%	-58.01%	205.67%	36.62%	-3.40%	-	-
Horiz. %	142.86%	138.78%	169.39%	403.40%	131.97%	96.60%	100.00%	-
P/EPS	10.29	7.82	14.49	13.42	4.42	2.59	3.63	18.94%
YoY %	31.59%	-46.03%	7.97%	203.62%	70.66%	-28.65%	-	-
Horiz. %	283.47%	215.43%	399.17%	369.70%	121.76%	71.35%	100.00%	-
EY	9.72	12.79	6.90	7.45	22.61	38.61	27.56	-15.93%
YoY %	-24.00%	85.36%	-7.38%	-67.05%	-41.44%	40.09%	-	-
Horiz. %	35.27%	46.41%	25.04%	27.03%	82.04%	140.09%	100.00%	-
DY	0.05	1.34	0.02	0.72	12.22	6.78	12.90	-60.33%
YoY %	-96.27%	6,600.00%	-97.22%	-94.11%	80.24%	-47.44%	-	-
Horiz. %	0.39%	10.39%	0.16%	5.58%	94.73%	52.56%	100.00%	-
P/NAPS	1.27	1.70	1.35	0.86	0.45	0.32	0.31	26.46%
YoY %	-25.29%	25.93%	56.98%	91.11%	40.62%	3.23%	-	-
Horiz. %	409.68%	548.39%	435.48%	277.42%	145.16%	103.23%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	19/08/09	21/08/08	23/08/07	18/08/06	05/08/05	13/08/04	22/08/03	-
Price	6.58	6.50	5.25	3.72	2.40	1.75	1.52	-
P/RPS	2.25	1.72	2.51	6.31	2.07	1.40	1.44	7.71%
YoY %	30.81%	-31.47%	-60.22%	204.83%	47.86%	-2.78%	-	-
Horiz. %	156.25%	119.44%	174.31%	438.19%	143.75%	97.22%	100.00%	-
P/EPS	11.01	6.60	14.63	14.27	4.72	2.56	3.56	20.68%
YoY %	66.82%	-54.89%	2.52%	202.33%	84.37%	-28.09%	-	-
Horiz. %	309.27%	185.39%	410.96%	400.84%	132.58%	71.91%	100.00%	-
EY	9.09	15.15	6.84	7.01	21.20	39.05	28.10	-17.13%
YoY %	-40.00%	121.49%	-2.43%	-66.93%	-45.71%	38.97%	-	-
Horiz. %	32.35%	53.91%	24.34%	24.95%	75.44%	138.97%	100.00%	-
DY	0.05	1.58	0.02	0.68	11.46	6.86	13.16	-60.46%
YoY %	-96.84%	7,800.00%	-97.06%	-94.07%	67.06%	-47.87%	-	-
Horiz. %	0.38%	12.01%	0.15%	5.17%	87.08%	52.13%	100.00%	-
P/NAPS	1.36	1.43	1.37	0.92	0.48	0.31	0.30	28.61%
YoY %	-4.90%	4.38%	48.91%	91.67%	54.84%	3.33%	-	-
Horiz. %	453.33%	476.67%	456.67%	306.67%	160.00%	103.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos