[FAREAST] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	350,830	472,183	434,488	440,126	500,551	369,219	396,566	-2.02%
YoY %	-25.70%	8.68%	-1.28%	-12.07%	35.57%	-6.90%	-	-
Horiz. %	88.47%	119.07%	109.56%	110.98%	126.22%	93.10%	100.00%	-
PBT	101,002	137,071	103,710	139,472	133,666	101,230	110,679	-1.51%
YoY %	-26.31%	32.17%	-25.64%	4.34%	32.04%	-8.54%	-	-
Horiz. %	91.26%	123.85%	93.70%	126.01%	120.77%	91.46%	100.00%	-
Tax	-18,852	-29,547	-24,898	-22,851	-26,180	-18,473	-21,171	-1.91%
YoY %	36.20%	-18.67%	-8.96%	12.72%	-41.72%	12.74%	-	-
Horiz. %	89.05%	139.56%	117.60%	107.94%	123.66%	87.26%	100.00%	-
NP	82,150	107,524	78,812	116,621	107,486	82,757	89,508	-1.41%
YoY %	-23.60%	36.43%	-32.42%	8.50%	29.88%	-7.54%	-	-
Horiz. %	91.78%	120.13%	88.05%	130.29%	120.09%	92.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,052	93,710	70,460	107,634	95,560	73,957	81,143	-1.96%
YoY %	-23.11%	33.00%	-34.54%	12.63%	29.21%	-8.86%	-	-
Horiz. %	88.80%	115.49%	86.83%	132.65%	117.77%	91.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	21.56%	24.01%	16.38%	19.59%	18.25%	19.13%	-
YoY %	-13.45%	-10.20%	46.58%	-16.39%	7.34%	-4.60%	-	-
Horiz. %	97.54%	112.70%	125.51%	85.62%	102.40%	95.40%	100.00%	-
Total Cost	268,680	364,659	355,676	323,505	393,065	286,462	307,058	-2.19%
YoY %	-26.32%	2.53%	9.94%	-17.70%	37.21%	-6.71%	-	-
Horiz. %	87.50%	118.76%	115.83%	105.36%	128.01%	93.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,126,878	1,090,116	1,034,974	1,008,110	979,386	699,959	656,909	9.40%
YoY %	3.37%	5.33%	2.66%	2.93%	39.92%	6.55%	-	-
Horiz. %	171.54%	165.95%	157.55%	153.46%	149.09%	106.55%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	282	353	367	558	409	204	420	-6.42%
YoY %	-20.11%	-3.81%	-34.23%	36.43%	100.49%	-51.43%	-	-
Horiz. %	67.14%	84.05%	87.38%	132.86%	97.38%	48.57%	100.00%	-
Div Payout %	0.39%	0.38%	0.52%	0.52%	0.43%	0.28%	0.52%	-
YoY %	2.63%	-26.92%	0.00%	20.93%	53.57%	-46.15%	-	-
Horiz. %	75.00%	73.08%	100.00%	100.00%	82.69%	53.85%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,126,878	1,090,116	1,034,974	1,008,110	979,386	699,959	656,909	9.40%
YoY %	3.37%	5.33%	2.66%	2.93%	39.92%	6.55%	-	-
Horiz. %	171.54%	165.95%	157.55%	153.46%	149.09%	106.55%	100.00%	-
NOSH	141,390	141,390	141,390	141,390	136,595	136,178	135,725	0.68%
YoY %	0.00%	0.00%	0.00%	3.51%	0.31%	0.33%	-	-
Horiz. %	104.17%	104.17%	104.17%	104.17%	100.64%	100.33%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	23.42%	22.77%	18.14%	26.50%	21.47%	22.41%	22.57%	-
YoY %	2.85%	25.52%	-31.55%	23.43%	-4.19%	-0.71%	-	-
Horiz. %	103.77%	100.89%	80.37%	117.41%	95.13%	99.29%	100.00%	-
ROE	6.39%	8.60%	6.81%	10.68%	9.76%	10.57%	12.35%	-
YoY %	-25.70%	26.28%	-36.24%	9.43%	-7.66%	-14.41%	-	-
Horiz. %	51.74%	69.64%	55.14%	86.48%	79.03%	85.59%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	248.13	333.96	307.30	311.29	366.45	271.13	292.18	-2.68%
YoY %	-25.70%	8.68%	-1.28%	-15.05%	35.16%	-7.20%	-	-
Horiz. %	84.92%	114.30%	105.17%	106.54%	125.42%	92.80%	100.00%	-
EPS	50.96	66.28	49.83	76.13	69.96	54.31	59.78	-2.62%
YoY %	-23.11%	33.01%	-34.55%	8.82%	28.82%	-9.15%	-	-
Horiz. %	85.25%	110.87%	83.36%	127.35%	117.03%	90.85%	100.00%	-
DPS	0.20	0.25	0.26	0.40	0.30	0.15	0.31	-7.04%
YoY %	-20.00%	-3.85%	-35.00%	33.33%	100.00%	-51.61%	-	-
Horiz. %	64.52%	80.65%	83.87%	129.03%	96.77%	48.39%	100.00%	-
NAPS	7.97	7.71	7.32	7.13	7.17	5.14	4.84	8.66%
YoY %	3.37%	5.33%	2.66%	-0.56%	39.49%	6.20%	-	-
Horiz. %	164.67%	159.30%	151.24%	147.31%	148.14%	106.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 141,390
RPS	59.08	79.51	73.17	74.12	84.29	62.18	66.78	-2.02%
YoY %	-25.69%	8.66%	-1.28%	-12.07%	35.56%	-6.89%	-	-
Horiz. %	88.47%	119.06%	109.57%	110.99%	126.22%	93.11%	100.00%	-
EPS	12.13	15.78	11.87	18.13	16.09	12.45	13.66	-1.95%
YoY %	-23.13%	32.94%	-34.53%	12.68%	29.24%	-8.86%	-	-
Horiz. %	88.80%	115.52%	86.90%	132.72%	117.79%	91.14%	100.00%	-
DPS	0.05	0.06	0.06	0.09	0.07	0.03	0.07	-5.45%
YoY %	-16.67%	0.00%	-33.33%	28.57%	133.33%	-57.14%	-	-
Horiz. %	71.43%	85.71%	85.71%	128.57%	100.00%	42.86%	100.00%	-
NAPS	1.8976	1.8357	1.7429	1.6976	1.6492	1.1787	1.1062	9.40%
YoY %	3.37%	5.32%	2.67%	2.93%	39.92%	6.55%	-	-
Horiz. %	171.54%	165.95%	157.56%	153.46%	149.09%	106.55%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	8.20	7.92	7.20	7.80	7.35	6.70	6.15	-
P/RPS	3.30	2.37	2.34	2.51	2.01	2.47	2.10	7.82%
YoY %	39.24%	1.28%	-6.77%	24.88%	-18.62%	17.62%	-	-
Horiz. %	157.14%	112.86%	111.43%	119.52%	95.71%	117.62%	100.00%	-
P/EPS	16.09	11.95	14.45	10.25	10.51	12.34	10.29	7.73%
YoY %	34.64%	-17.30%	40.98%	-2.47%	-14.83%	19.92%	-	-
Horiz. %	156.37%	116.13%	140.43%	99.61%	102.14%	119.92%	100.00%	-
EY	6.21	8.37	6.92	9.76	9.52	8.11	9.72	-7.19%
YoY %	-25.81%	20.95%	-29.10%	2.52%	17.39%	-16.56%	-	-
Horiz. %	63.89%	86.11%	71.19%	100.41%	97.94%	83.44%	100.00%	-
DY	0.02	0.03	0.04	0.05	0.04	0.02	0.05	-14.15%
YoY %	-33.33%	-25.00%	-20.00%	25.00%	100.00%	-60.00%	-	-
Horiz. %	40.00%	60.00%	80.00%	100.00%	80.00%	40.00%	100.00%	-
P/NAPS	1.03	1.03	0.98	1.09	1.03	1.30	1.27	-3.42%
YoY %	0.00%	5.10%	-10.09%	5.83%	-20.77%	2.36%	-	-
Horiz. %	81.10%	81.10%	77.17%	85.83%	81.10%	102.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	22/08/14	29/08/13	14/08/12	10/08/11	25/08/10	19/08/09	-
Price	8.11	7.55	7.30	7.67	7.00	6.80	6.58	-
P/RPS	3.27	2.26	2.38	2.46	1.91	2.51	2.25	6.42%
YoY %	44.69%	-5.04%	-3.25%	28.80%	-23.90%	11.56%	-	-
Horiz. %	145.33%	100.44%	105.78%	109.33%	84.89%	111.56%	100.00%	-
P/EPS	15.91	11.39	14.65	10.08	10.01	12.52	11.01	6.32%
YoY %	39.68%	-22.25%	45.34%	0.70%	-20.05%	13.71%	-	-
Horiz. %	144.50%	103.45%	133.06%	91.55%	90.92%	113.71%	100.00%	-
EY	6.28	8.78	6.83	9.93	9.99	7.99	9.09	-5.97%
YoY %	-28.47%	28.55%	-31.22%	-0.60%	25.03%	-12.10%	-	-
Horiz. %	69.09%	96.59%	75.14%	109.24%	109.90%	87.90%	100.00%	-
DY	0.02	0.03	0.04	0.05	0.04	0.02	0.05	-14.15%
YoY %	-33.33%	-25.00%	-20.00%	25.00%	100.00%	-60.00%	-	-
Horiz. %	40.00%	60.00%	80.00%	100.00%	80.00%	40.00%	100.00%	-
P/NAPS	1.02	0.98	1.00	1.08	0.98	1.32	1.36	-4.67%
YoY %	4.08%	-2.00%	-7.41%	10.20%	-25.76%	-2.94%	-	-
Horiz. %	75.00%	72.06%	73.53%	79.41%	72.06%	97.06%	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