[FAREAST] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	370,658	453,129	444,704	231,830	69,816	77,419	76,161	30.16%
YoY %	-18.20%	1.89%	91.82%	232.06%	-9.82%	1.65%	-	-
Horiz. %	486.68%	594.96%	583.90%	304.39%	91.67%	101.65%	100.00%	-
PBT	99,819	152,448	151,270	64,656	47,644	61,494	55,077	10.41%
YoY %	-34.52%	0.78%	133.96%	35.71%	-22.52%	11.65%	-	-
Horiz. %	181.24%	276.79%	274.65%	117.39%	86.50%	111.65%	100.00%	-
Tax	-18,720	-27,058	-32,575	-16,679	-13,793	-23,643	-18,026	0.63%
YoY %	30.82%	16.94%	-95.31%	-20.92%	41.66%	-31.16%	-	-
Horiz. %	103.85%	150.11%	180.71%	92.53%	76.52%	131.16%	100.00%	-
NP	81,099	125,390	118,695	47,977	33,851	37,851	37,051	13.94%
YoY %	-35.32%	5.64%	147.40%	41.73%	-10.57%	2.16%	-	-
Horiz. %	218.88%	338.43%	320.36%	129.49%	91.36%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,084	113,759	101,307	42,765	31,631	37,851	37,051	11.72%
YoY %	-36.63%	12.29%	136.89%	35.20%	-16.43%	2.16%	-	-
Horiz. %	194.55%	307.03%	273.43%	115.42%	85.37%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.75%	17.75%	21.53%	25.80%	28.95%	38.45%	32.73%	-
YoY %	5.63%	-17.56%	-16.55%	-10.88%	-24.71%	17.48%	-	-
Horiz. %	57.29%	54.23%	65.78%	78.83%	88.45%	117.48%	100.00%	-
Total Cost	289,559	327,739	326,009	183,853	35,965	39,568	39,110	39.58%
YoY %	-11.65%	0.53%	77.32%	411.20%	-9.11%	1.17%	-	-
Horiz. %	740.37%	837.99%	833.57%	470.09%	91.96%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,193	659,518	585,026	501,773	511,736	325,578	349,709	12.34%
YoY %	6.62%	12.73%	16.59%	-1.95%	57.18%	-6.90%	-	-
Horiz. %	201.08%	188.59%	167.29%	143.48%	146.33%	93.10%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	312	513	13,631	66	3,280	17,737	10,772	-44.56%
YoY %	-39.18%	-96.24%	20,553.03%	-97.99%	-81.51%	64.66%	-	-
Horiz. %	2.90%	4.76%	126.54%	0.61%	30.45%	164.66%	100.00%	-
Div Payout %	0.43%	0.45%	13.46%	0.16%	10.37%	46.86%	29.07%	-
YoY %	-4.44%	-96.66%	8,312.50%	-98.46%	-77.87%	61.20%	-	-
Horiz. %	1.48%	1.55%	46.30%	0.55%	35.67%	161.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	703,193	659,518	585,026	501,773	511,736	325,578	349,709	12.34%
YoY %	6.62%	12.73%	16.59%	-1.95%	57.18%	-6.90%	-	-
Horiz. %	201.08%	188.59%	167.29%	143.48%	146.33%	93.10%	100.00%	-
NOSH	136,277	135,703	135,110	134,885	132,918	65,115	64,284	13.33%
YoY %	0.42%	0.44%	0.17%	1.48%	104.13%	1.29%	-	-
Horiz. %	211.99%	211.10%	210.18%	209.83%	206.77%	101.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	21.88%	27.67%	26.69%	20.69%	48.49%	48.89%	48.65%	-
YoY %	-20.93%	3.67%	29.00%	-57.33%	-0.82%	0.49%	-	-
Horiz. %	44.97%	56.88%	54.86%	42.53%	99.67%	100.49%	100.00%	-
ROE	10.25%	17.25%	17.32%	8.52%	6.18%	11.63%	10.59%	-
YoY %	-40.58%	-0.40%	103.29%	37.86%	-46.86%	9.82%	-	-
Horiz. %	96.79%	162.89%	163.55%	80.45%	58.36%	109.82%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	271.99	333.91	329.14	171.87	52.53	118.89	118.47	14.84%
YoY %	-18.54%	1.45%	91.51%	227.18%	-55.82%	0.35%	-	-
Horiz. %	229.59%	281.85%	277.83%	145.07%	44.34%	100.35%	100.00%	-
EPS	52.89	83.83	74.98	31.70	23.80	58.13	57.64	-1.42%
YoY %	-36.91%	11.80%	136.53%	33.19%	-59.06%	0.85%	-	-
Horiz. %	91.76%	145.44%	130.08%	55.00%	41.29%	100.85%	100.00%	-
DPS	0.23	0.38	10.10	0.05	2.47	27.50	16.76	-51.05%
YoY %	-39.47%	-96.24%	20,100.00%	-97.98%	-91.02%	64.08%	-	-
Horiz. %	1.37%	2.27%	60.26%	0.30%	14.74%	164.08%	100.00%	-
NAPS	5.16	4.86	4.33	3.72	3.85	5.00	5.44	-0.87%
YoY %	6.17%	12.24%	16.40%	-3.38%	-23.00%	-8.09%	-	-
Horiz. %	94.85%	89.34%	79.60%	68.38%	70.77%	91.91%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,885
RPS	62.42	76.31	74.89	39.04	11.76	13.04	12.83	30.15%
YoY %	-18.20%	1.90%	91.83%	231.97%	-9.82%	1.64%	-	-
Horiz. %	486.52%	594.78%	583.71%	304.29%	91.66%	101.64%	100.00%	-
EPS	12.14	19.16	17.06	7.20	5.33	6.37	6.24	11.72%
YoY %	-36.64%	12.31%	136.94%	35.08%	-16.33%	2.08%	-	-
Horiz. %	194.55%	307.05%	273.40%	115.38%	85.42%	102.08%	100.00%	-
DPS	0.05	0.09	2.30	0.01	0.55	2.99	1.81	-45.00%
YoY %	-44.44%	-96.09%	22,900.00%	-98.18%	-81.61%	65.19%	-	-
Horiz. %	2.76%	4.97%	127.07%	0.55%	30.39%	165.19%	100.00%	-
NAPS	1.1842	1.1106	0.9852	0.845	0.8617	0.5483	0.5889	12.34%
YoY %	6.63%	12.73%	16.59%	-1.94%	57.16%	-6.89%	-	-
Horiz. %	201.09%	188.59%	167.29%	143.49%	146.32%	93.11%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	6.80	5.40	6.30	4.94	3.44	2.01	1.78	-
P/RPS	2.50	1.62	1.91	2.87	6.55	1.69	1.50	8.88%
YoY %	54.32%	-15.18%	-33.45%	-56.18%	287.57%	12.67%	-	-
Horiz. %	166.67%	108.00%	127.33%	191.33%	436.67%	112.67%	100.00%	-
P/EPS	12.86	6.44	8.40	15.58	14.46	3.46	3.09	26.81%
YoY %	99.69%	-23.33%	-46.08%	7.75%	317.92%	11.97%	-	-
Horiz. %	416.18%	208.41%	271.84%	504.21%	467.96%	111.97%	100.00%	-
EY	7.78	15.52	11.90	6.42	6.92	28.92	32.38	-21.14%
YoY %	-49.87%	30.42%	85.36%	-7.23%	-76.07%	-10.69%	-	-
Horiz. %	24.03%	47.93%	36.75%	19.83%	21.37%	89.31%	100.00%	-
DY	0.03	0.07	1.60	0.01	0.72	13.68	9.41	-61.61%
YoY %	-57.14%	-95.62%	15,900.00%	-98.61%	-94.74%	45.38%	-	-
Horiz. %	0.32%	0.74%	17.00%	0.11%	7.65%	145.38%	100.00%	-
P/NAPS	1.32	1.11	1.45	1.33	0.89	0.40	0.33	25.97%
YoY %	18.92%	-23.45%	9.02%	49.44%	122.50%	21.21%	-	-
Horiz. %	400.00%	336.36%	439.39%	403.03%	269.70%	121.21%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	28/05/09	22/05/08	29/05/07	19/05/06	17/05/05	24/05/04	-
Price	6.80	6.15	6.75	5.05	3.48	2.11	1.80	-
P/RPS	2.50	1.84	2.05	2.94	6.63	1.77	1.52	8.64%
YoY %	35.87%	-10.24%	-30.27%	-55.66%	274.58%	16.45%	-	-
Horiz. %	164.47%	121.05%	134.87%	193.42%	436.18%	116.45%	100.00%	-
P/EPS	12.86	7.34	9.00	15.93	14.62	3.63	3.12	26.60%
YoY %	75.20%	-18.44%	-43.50%	8.96%	302.75%	16.35%	-	-
Horiz. %	412.18%	235.26%	288.46%	510.58%	468.59%	116.35%	100.00%	-
EY	7.78	13.63	11.11	6.28	6.84	27.55	32.02	-20.99%
YoY %	-42.92%	22.68%	76.91%	-8.19%	-75.17%	-13.96%	-	-
Horiz. %	24.30%	42.57%	34.70%	19.61%	21.36%	86.04%	100.00%	-
DY	0.03	0.06	1.50	0.01	0.71	13.03	9.31	-61.55%
YoY %	-50.00%	-96.00%	14,900.00%	-98.59%	-94.55%	39.96%	-	-
Horiz. %	0.32%	0.64%	16.11%	0.11%	7.63%	139.96%	100.00%	-
P/NAPS	1.32	1.27	1.56	1.36	0.90	0.42	0.33	25.97%
YoY %	3.94%	-18.59%	14.71%	51.11%	114.29%	27.27%	-	-
Horiz. %	400.00%	384.85%	472.73%	412.12%	272.73%	127.27%	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