[FAREAST] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	399,824	349,717	516,835	342,009	118,625	76,324	81,574	30.31%
YoY %	14.33%	-32.33%	51.12%	188.31%	55.42%	-6.44%	-	-
Horiz. %	490.14%	428.71%	633.58%	419.26%	145.42%	93.56%	100.00%	-
PBT	117,814	87,642	199,268	94,669	53,962	52,375	73,444	8.19%
YoY %	34.43%	-56.02%	110.49%	75.44%	3.03%	-28.69%	-	-
Horiz. %	160.41%	119.33%	271.32%	128.90%	73.47%	71.31%	100.00%	-
Tax	-20,310	-17,301	-38,909	-24,591	-12,022	-17,210	-26,728	-4.47%
YoY %	-17.39%	55.53%	-58.22%	-104.55%	30.15%	35.61%	-	-
Horiz. %	75.99%	64.73%	145.57%	92.00%	44.98%	64.39%	100.00%	-
NP	97,504	70,341	160,359	70,078	41,940	35,165	46,716	13.04%
YoY %	38.62%	-56.14%	128.83%	67.09%	19.27%	-24.73%	-	-
Horiz. %	208.72%	150.57%	343.26%	150.01%	89.78%	75.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,051	63,599	144,018	58,871	38,701	33,430	46,716	11.13%
YoY %	38.45%	-55.84%	144.63%	52.12%	15.77%	-28.44%	-	-
Horiz. %	188.48%	136.14%	308.28%	126.02%	82.84%	71.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.24%	19.74%	19.53%	25.98%	22.28%	32.86%	36.39%	-
YoY %	-12.66%	1.08%	-24.83%	16.61%	-32.20%	-9.70%	-	-
Horiz. %	47.38%	54.25%	53.67%	71.39%	61.23%	90.30%	100.00%	-
Total Cost	302,320	279,376	356,476	271,931	76,685	41,159	34,858	43.31%
YoY %	8.21%	-21.63%	31.09%	254.61%	86.31%	18.08%	-	-
Horiz. %	867.29%	801.47%	1,022.65%	780.11%	219.99%	118.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	734,498	677,994	635,633	533,098	494,060	328,047	361,684	12.52%
YoY %	8.33%	6.66%	19.23%	7.90%	50.61%	-9.30%	-	-
Horiz. %	203.08%	187.45%	175.74%	147.39%	136.60%	90.70%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	340	312	513	13,631	66	16,191	12,455	-45.11%
YoY %	8.97%	-39.18%	-96.24%	20,553.03%	-99.59%	30.00%	-	-
Horiz. %	2.73%	2.51%	4.12%	109.44%	0.53%	130.00%	100.00%	-
Div Payout %	0.39%	0.49%	0.36%	23.15%	0.17%	48.43%	26.66%	-
YoY %	-20.41%	36.11%	-98.44%	13,517.65%	-99.65%	81.66%	-	-
Horiz. %	1.46%	1.84%	1.35%	86.83%	0.64%	181.66%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	734,498	677,994	635,633	533,098	494,060	328,047	361,684	12.52%
YoY %	8.33%	6.66%	19.23%	7.90%	50.61%	-9.30%	-	-
Horiz. %	203.08%	187.45%	175.74%	147.39%	136.60%	90.70%	100.00%	-
NOSH	136,270	135,870	135,241	134,961	133,605	65,609	64,356	13.31%
YoY %	0.29%	0.47%	0.21%	1.01%	103.64%	1.95%	-	-
Horiz. %	211.74%	211.12%	210.15%	209.71%	207.60%	101.95%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	24.39%	20.11%	31.03%	20.49%	35.36%	46.07%	57.27%	-
YoY %	21.28%	-35.19%	51.44%	-42.05%	-23.25%	-19.56%	-	-
Horiz. %	42.59%	35.11%	54.18%	35.78%	61.74%	80.44%	100.00%	-
ROE	11.99%	9.38%	22.66%	11.04%	7.83%	10.19%	12.92%	-
YoY %	27.83%	-58.61%	105.25%	41.00%	-23.16%	-21.13%	-	-
Horiz. %	92.80%	72.60%	175.39%	85.45%	60.60%	78.87%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	293.40	257.39	382.16	253.41	88.79	116.33	126.75	15.00%
YoY %	13.99%	-32.65%	50.81%	185.40%	-23.67%	-8.22%	-	-
Horiz. %	231.48%	203.07%	301.51%	199.93%	70.05%	91.78%	100.00%	-
EPS	64.61	46.81	106.49	43.62	28.97	50.95	72.59	-1.92%
YoY %	38.03%	-56.04%	144.13%	50.57%	-43.14%	-29.81%	-	-
Horiz. %	89.01%	64.49%	146.70%	60.09%	39.91%	70.19%	100.00%	-
DPS	0.25	0.23	0.38	10.10	0.05	25.00	19.50	-51.60%
YoY %	8.70%	-39.47%	-96.24%	20,100.00%	-99.80%	28.21%	-	-
Horiz. %	1.28%	1.18%	1.95%	51.79%	0.26%	128.21%	100.00%	-
NAPS	5.39	4.99	4.70	3.95	3.6979	5.00	5.62	-0.69%
YoY %	8.02%	6.17%	18.99%	6.82%	-26.04%	-11.03%	-	-
Horiz. %	95.91%	88.79%	83.63%	70.28%	65.80%	88.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,961
RPS	67.33	58.89	87.03	57.59	19.98	12.85	13.74	30.31%
YoY %	14.33%	-32.33%	51.12%	188.24%	55.49%	-6.48%	-	-
Horiz. %	490.03%	428.60%	633.41%	419.14%	145.41%	93.52%	100.00%	-
EPS	14.83	10.71	24.25	9.91	6.52	5.63	7.87	11.13%
YoY %	38.47%	-55.84%	144.70%	51.99%	15.81%	-28.46%	-	-
Horiz. %	188.44%	136.09%	308.13%	125.92%	82.85%	71.54%	100.00%	-
DPS	0.06	0.05	0.09	2.30	0.01	2.73	2.10	-44.69%
YoY %	20.00%	-44.44%	-96.09%	22,900.00%	-99.63%	30.00%	-	-
Horiz. %	2.86%	2.38%	4.29%	109.52%	0.48%	130.00%	100.00%	-
NAPS	1.2369	1.1417	1.0704	0.8977	0.832	0.5524	0.6091	12.52%
YoY %	8.34%	6.66%	19.24%	7.90%	50.62%	-9.31%	-	-
Horiz. %	203.07%	187.44%	175.73%	147.38%	136.59%	90.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	6.56	6.50	6.20	5.35	3.80	2.58	1.82	-
P/RPS	2.24	2.53	1.62	2.11	4.28	2.22	1.44	7.63%
YoY %	-11.46%	56.17%	-23.22%	-50.70%	92.79%	54.17%	-	-
Horiz. %	155.56%	175.69%	112.50%	146.53%	297.22%	154.17%	100.00%	-
P/EPS	10.15	13.89	5.82	12.26	13.12	5.06	2.51	26.20%
YoY %	-26.93%	138.66%	-52.53%	-6.55%	159.29%	101.59%	-	-
Horiz. %	404.38%	553.39%	231.87%	488.45%	522.71%	201.59%	100.00%	-
EY	9.85	7.20	17.18	8.15	7.62	19.75	39.88	-20.78%
YoY %	36.81%	-58.09%	110.80%	6.96%	-61.42%	-50.48%	-	-
Horiz. %	24.70%	18.05%	43.08%	20.44%	19.11%	49.52%	100.00%	-
DY	0.04	0.04	0.06	1.89	0.01	9.69	10.71	-60.59%
YoY %	0.00%	-33.33%	-96.83%	18,800.00%	-99.90%	-9.52%	-	-
Horiz. %	0.37%	0.37%	0.56%	17.65%	0.09%	90.48%	100.00%	-
P/NAPS	1.22	1.30	1.32	1.35	1.03	0.52	0.32	24.97%
YoY %	-6.15%	-1.52%	-2.22%	31.07%	98.08%	62.50%	-	-
Horiz. %	381.25%	406.25%	412.50%	421.88%	321.88%	162.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	17/11/09	25/11/08	22/11/07	01/12/06	29/11/05	09/11/04	-
Price	7.00	6.11	5.20	5.80	4.14	2.63	1.87	-
P/RPS	2.39	2.37	1.36	2.29	4.66	2.26	1.48	8.31%
YoY %	0.84%	74.26%	-40.61%	-50.86%	106.19%	52.70%	-	-
Horiz. %	161.49%	160.14%	91.89%	154.73%	314.86%	152.70%	100.00%	-
P/EPS	10.83	13.05	4.88	13.30	14.29	5.16	2.58	26.99%
YoY %	-17.01%	167.42%	-63.31%	-6.93%	176.94%	100.00%	-	-
Horiz. %	419.77%	505.81%	189.15%	515.50%	553.88%	200.00%	100.00%	-
EY	9.23	7.66	20.48	7.52	7.00	19.37	38.82	-21.28%
YoY %	20.50%	-62.60%	172.34%	7.43%	-63.86%	-50.10%	-	-
Horiz. %	23.78%	19.73%	52.76%	19.37%	18.03%	49.90%	100.00%	-
DY	0.04	0.04	0.07	1.74	0.01	9.51	10.43	-60.41%
YoY %	0.00%	-42.86%	-95.98%	17,300.00%	-99.89%	-8.82%	-	-
Horiz. %	0.38%	0.38%	0.67%	16.68%	0.10%	91.18%	100.00%	-
P/NAPS	1.30	1.22	1.11	1.47	1.12	0.53	0.33	25.65%
YoY %	6.56%	9.91%	-24.49%	31.25%	111.32%	60.61%	-	-
Horiz. %	393.94%	369.70%	336.36%	445.45%	339.39%	160.61%	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