[FAREAST] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.98%
YoY- -36.63%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 449,280 464,675 454,076 370,658 453,129 444,704 231,830 11.64%
PBT 117,296 152,111 116,580 99,819 152,448 151,270 64,656 10.42%
Tax -27,288 -25,937 -22,021 -18,720 -27,058 -32,575 -16,679 8.54%
NP 90,008 126,174 94,559 81,099 125,390 118,695 47,977 11.04%
-
NP to SH 81,200 116,423 83,886 72,084 113,759 101,307 42,765 11.26%
-
Tax Rate 23.26% 17.05% 18.89% 18.75% 17.75% 21.53% 25.80% -
Total Cost 359,272 338,501 359,517 289,559 327,739 326,009 183,853 11.80%
-
Net Worth 1,026,491 989,730 917,210 703,193 659,518 585,026 501,773 12.65%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 466 478 340 312 513 13,631 66 38.46%
Div Payout % 0.57% 0.41% 0.41% 0.43% 0.45% 13.46% 0.16% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,026,491 989,730 917,210 703,193 659,518 585,026 501,773 12.65%
NOSH 141,390 141,390 136,489 136,277 135,703 135,110 134,885 0.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.03% 27.15% 20.82% 21.88% 27.67% 26.69% 20.69% -
ROE 7.91% 11.76% 9.15% 10.25% 17.25% 17.32% 8.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 317.76 328.65 332.68 271.99 333.91 329.14 171.87 10.77%
EPS 57.43 82.34 61.46 52.89 83.83 74.98 31.70 10.40%
DPS 0.33 0.34 0.25 0.23 0.38 10.10 0.05 36.91%
NAPS 7.26 7.00 6.72 5.16 4.86 4.33 3.72 11.77%
Adjusted Per Share Value based on latest NOSH - 136,277
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 75.66 78.25 76.46 62.42 76.31 74.89 39.04 11.64%
EPS 13.67 19.61 14.13 12.14 19.16 17.06 7.20 11.26%
DPS 0.08 0.08 0.06 0.05 0.09 2.30 0.01 41.37%
NAPS 1.7286 1.6667 1.5445 1.1842 1.1106 0.9852 0.845 12.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 7.05 7.45 7.40 6.80 5.40 6.30 4.94 -
P/RPS 2.22 2.27 2.22 2.50 1.62 1.91 2.87 -4.18%
P/EPS 12.28 9.05 12.04 12.86 6.44 8.40 15.58 -3.88%
EY 8.15 11.05 8.31 7.78 15.52 11.90 6.42 4.05%
DY 0.05 0.05 0.03 0.03 0.07 1.60 0.01 30.73%
P/NAPS 0.97 1.06 1.10 1.32 1.11 1.45 1.33 -5.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 24/05/11 19/05/10 28/05/09 22/05/08 29/05/07 -
Price 7.20 7.56 7.55 6.80 6.15 6.75 5.05 -
P/RPS 2.27 2.30 2.27 2.50 1.84 2.05 2.94 -4.21%
P/EPS 12.54 9.18 12.28 12.86 7.34 9.00 15.93 -3.90%
EY 7.98 10.89 8.14 7.78 13.63 11.11 6.28 4.06%
DY 0.05 0.04 0.03 0.03 0.06 1.50 0.01 30.73%
P/NAPS 0.99 1.08 1.12 1.32 1.27 1.56 1.36 -5.15%

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