[FAREAST] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	393,841	452,117	449,280	464,675	454,076	370,658	453,129	-2.30%
YoY %	-12.89%	0.63%	-3.31%	2.33%	22.51%	-18.20%	-	-
Horiz. %	86.92%	99.78%	99.15%	102.55%	100.21%	81.80%	100.00%	-
PBT	112,290	119,154	117,296	152,111	116,580	99,819	152,448	-4.96%
YoY %	-5.76%	1.58%	-22.89%	30.48%	16.79%	-34.52%	-	-
Horiz. %	73.66%	78.16%	76.94%	99.78%	76.47%	65.48%	100.00%	-
Tax	-21,266	-25,675	-27,288	-25,937	-22,021	-18,720	-27,058	-3.93%
YoY %	17.17%	5.91%	-5.21%	-17.78%	-17.63%	30.82%	-	-
Horiz. %	78.59%	94.89%	100.85%	95.86%	81.38%	69.18%	100.00%	-
NP	91,024	93,479	90,008	126,174	94,559	81,099	125,390	-5.19%
YoY %	-2.63%	3.86%	-28.66%	33.43%	16.60%	-35.32%	-	-
Horiz. %	72.59%	74.55%	71.78%	100.63%	75.41%	64.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,559	80,906	81,200	116,423	83,886	72,084	113,759	-5.39%
YoY %	0.81%	-0.36%	-30.25%	38.79%	16.37%	-36.63%	-	-
Horiz. %	71.69%	71.12%	71.38%	102.34%	73.74%	63.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.94%	21.55%	23.26%	17.05%	18.89%	18.75%	17.75%	-
YoY %	-12.11%	-7.35%	36.42%	-9.74%	0.75%	5.63%	-	-
Horiz. %	106.70%	121.41%	131.04%	96.06%	106.42%	105.63%	100.00%	-
Total Cost	302,817	358,638	359,272	338,501	359,517	289,559	327,739	-1.30%
YoY %	-15.56%	-0.18%	6.14%	-5.85%	24.16%	-11.65%	-	-
Horiz. %	92.40%	109.43%	109.62%	103.28%	109.70%	88.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,115,567	1,068,908	1,026,491	989,730	917,210	703,193	659,518	9.15%
YoY %	4.37%	4.13%	3.71%	7.91%	30.44%	6.62%	-	-
Horiz. %	169.15%	162.07%	155.64%	150.07%	139.07%	106.62%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	494	395	466	478	340	312	513	-0.62%
YoY %	25.06%	-15.24%	-2.51%	40.59%	8.97%	-39.18%	-	-
Horiz. %	96.30%	77.00%	90.84%	93.18%	66.28%	60.82%	100.00%	-
Div Payout %	0.61%	0.49%	0.57%	0.41%	0.41%	0.43%	0.45%	-
YoY %	24.49%	-14.04%	39.02%	0.00%	-4.65%	-4.44%	-	-
Horiz. %	135.56%	108.89%	126.67%	91.11%	91.11%	95.56%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	1,115,567	1,068,908	1,026,491	989,730	917,210	703,193	659,518	9.15%
YoY %	4.37%	4.13%	3.71%	7.91%	30.44%	6.62%	-	-
Horiz. %	169.15%	162.07%	155.64%	150.07%	139.07%	106.62%	100.00%	-
NOSH	141,390	141,390	141,390	141,390	136,489	136,277	135,703	0.68%
YoY %	0.00%	0.00%	0.00%	3.59%	0.16%	0.42%	-	-
Horiz. %	104.19%	104.19%	104.19%	104.19%	100.58%	100.42%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	23.11%	20.68%	20.03%	27.15%	20.82%	21.88%	27.67%	-
YoY %	11.75%	3.25%	-26.22%	30.40%	-4.84%	-20.93%	-	-
Horiz. %	83.52%	74.74%	72.39%	98.12%	75.24%	79.07%	100.00%	-
ROE	7.31%	7.57%	7.91%	11.76%	9.15%	10.25%	17.25%	-
YoY %	-3.43%	-4.30%	-32.74%	28.52%	-10.73%	-40.58%	-	-
Horiz. %	42.38%	43.88%	45.86%	68.17%	53.04%	59.42%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	278.55	319.77	317.76	328.65	332.68	271.99	333.91	-2.97%
YoY %	-12.89%	0.63%	-3.31%	-1.21%	22.31%	-18.54%	-	-
Horiz. %	83.42%	95.77%	95.16%	98.42%	99.63%	81.46%	100.00%	-
EPS	57.68	57.22	57.43	82.34	61.46	52.89	83.83	-6.03%
YoY %	0.80%	-0.37%	-30.25%	33.97%	16.20%	-36.91%	-	-
Horiz. %	68.81%	68.26%	68.51%	98.22%	73.32%	63.09%	100.00%	-
DPS	0.35	0.28	0.33	0.34	0.25	0.23	0.38	-1.36%
YoY %	25.00%	-15.15%	-2.94%	36.00%	8.70%	-39.47%	-	-
Horiz. %	92.11%	73.68%	86.84%	89.47%	65.79%	60.53%	100.00%	-
NAPS	7.89	7.56	7.26	7.00	6.72	5.16	4.86	8.40%
YoY %	4.37%	4.13%	3.71%	4.17%	30.23%	6.17%	-	-
Horiz. %	162.35%	155.56%	149.38%	144.03%	138.27%	106.17%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 141,390
RPS	66.32	76.13	75.66	78.25	76.46	62.42	76.31	-2.31%
YoY %	-12.89%	0.62%	-3.31%	2.34%	22.49%	-18.20%	-	-
Horiz. %	86.91%	99.76%	99.15%	102.54%	100.20%	81.80%	100.00%	-
EPS	13.73	13.62	13.67	19.61	14.13	12.14	19.16	-5.40%
YoY %	0.81%	-0.37%	-30.29%	38.78%	16.39%	-36.64%	-	-
Horiz. %	71.66%	71.09%	71.35%	102.35%	73.75%	63.36%	100.00%	-
DPS	0.08	0.07	0.08	0.08	0.06	0.05	0.09	-1.94%
YoY %	14.29%	-12.50%	0.00%	33.33%	20.00%	-44.44%	-	-
Horiz. %	88.89%	77.78%	88.89%	88.89%	66.67%	55.56%	100.00%	-
NAPS	1.8786	1.80	1.7286	1.6667	1.5445	1.1842	1.1106	9.15%
YoY %	4.37%	4.13%	3.71%	7.91%	30.43%	6.63%	-	-
Horiz. %	169.15%	162.07%	155.65%	150.07%	139.07%	106.63%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	8.30	7.45	7.05	7.45	7.40	6.80	5.40	-
P/RPS	2.98	2.33	2.22	2.27	2.22	2.50	1.62	10.68%
YoY %	27.90%	4.95%	-2.20%	2.25%	-11.20%	54.32%	-	-
Horiz. %	183.95%	143.83%	137.04%	140.12%	137.04%	154.32%	100.00%	-
P/EPS	14.39	13.02	12.28	9.05	12.04	12.86	6.44	14.33%
YoY %	10.52%	6.03%	35.69%	-24.83%	-6.38%	99.69%	-	-
Horiz. %	223.45%	202.17%	190.68%	140.53%	186.96%	199.69%	100.00%	-
EY	6.95	7.68	8.15	11.05	8.31	7.78	15.52	-12.52%
YoY %	-9.51%	-5.77%	-26.24%	32.97%	6.81%	-49.87%	-	-
Horiz. %	44.78%	49.48%	52.51%	71.20%	53.54%	50.13%	100.00%	-
DY	0.04	0.04	0.05	0.05	0.03	0.03	0.07	-8.90%
YoY %	0.00%	-20.00%	0.00%	66.67%	0.00%	-57.14%	-	-
Horiz. %	57.14%	57.14%	71.43%	71.43%	42.86%	42.86%	100.00%	-
P/NAPS	1.05	0.99	0.97	1.06	1.10	1.32	1.11	-0.92%
YoY %	6.06%	2.06%	-8.49%	-3.64%	-16.67%	18.92%	-	-
Horiz. %	94.59%	89.19%	87.39%	95.50%	99.10%	118.92%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	19/05/15	08/05/14	23/05/13	24/05/12	24/05/11	19/05/10	28/05/09	-
Price	8.33	7.60	7.20	7.56	7.55	6.80	6.15	-
P/RPS	2.99	2.38	2.27	2.30	2.27	2.50	1.84	8.42%
YoY %	25.63%	4.85%	-1.30%	1.32%	-9.20%	35.87%	-	-
Horiz. %	162.50%	129.35%	123.37%	125.00%	123.37%	135.87%	100.00%	-
P/EPS	14.44	13.28	12.54	9.18	12.28	12.86	7.34	11.93%
YoY %	8.73%	5.90%	36.60%	-25.24%	-4.51%	75.20%	-	-
Horiz. %	196.73%	180.93%	170.84%	125.07%	167.30%	175.20%	100.00%	-
EY	6.92	7.53	7.98	10.89	8.14	7.78	13.63	-10.67%
YoY %	-8.10%	-5.64%	-26.72%	33.78%	4.63%	-42.92%	-	-
Horiz. %	50.77%	55.25%	58.55%	79.90%	59.72%	57.08%	100.00%	-
DY	0.04	0.04	0.05	0.04	0.03	0.03	0.06	-6.53%
YoY %	0.00%	-20.00%	25.00%	33.33%	0.00%	-50.00%	-	-
Horiz. %	66.67%	66.67%	83.33%	66.67%	50.00%	50.00%	100.00%	-
P/NAPS	1.06	1.01	0.99	1.08	1.12	1.32	1.27	-2.96%
YoY %	4.95%	2.02%	-8.33%	-3.57%	-15.15%	3.94%	-	-
Horiz. %	83.46%	79.53%	77.95%	85.04%	88.19%	103.94%	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