[FAREAST] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 31.26%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 590,452 372,066 366,870 304,820 299,900 169,810 137,272 164.25%
PBT 194,088 115,946 103,306 72,220 52,792 59,178 55,985 128.88%
Tax -40,708 -25,351 -22,508 -17,278 -11,812 -15,466 -10,341 149.10%
NP 153,380 90,595 80,798 54,942 40,980 43,712 45,644 124.18%
-
NP to SH 132,516 77,593 68,026 49,432 37,660 38,906 41,406 117.01%
-
Tax Rate 20.97% 21.86% 21.79% 23.92% 22.37% 26.13% 18.47% -
Total Cost 437,072 281,471 286,072 249,878 258,920 126,098 91,628 183.09%
-
Net Worth 585,026 552,253 533,145 518,064 501,773 497,376 493,928 11.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 27,005 17,996 - - 13,406 8,904 -
Div Payout % - 34.80% 26.46% - - 34.46% 21.51% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 585,026 552,253 533,145 518,064 501,773 497,376 493,928 11.93%
NOSH 135,110 135,025 134,973 134,912 134,885 134,063 133,569 0.76%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.98% 24.35% 22.02% 18.02% 13.66% 25.74% 33.25% -
ROE 22.65% 14.05% 12.76% 9.54% 7.51% 7.82% 8.38% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 437.02 275.55 271.81 225.94 222.34 126.66 102.77 162.24%
EPS 98.08 57.46 50.40 36.64 27.92 29.02 31.00 115.36%
DPS 0.00 20.00 13.33 0.00 0.00 10.00 6.67 -
NAPS 4.33 4.09 3.95 3.84 3.72 3.71 3.6979 11.08%
Adjusted Per Share Value based on latest NOSH - 134,929
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.43 62.65 61.78 51.33 50.50 28.60 23.12 164.22%
EPS 22.32 13.07 11.46 8.32 6.34 6.55 6.97 117.10%
DPS 0.00 4.55 3.03 0.00 0.00 2.26 1.50 -
NAPS 0.9852 0.93 0.8978 0.8724 0.845 0.8376 0.8318 11.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.30 5.95 5.35 5.20 4.94 4.44 3.80 -
P/RPS 1.44 2.16 1.97 2.30 2.22 3.51 3.70 -46.66%
P/EPS 6.42 10.35 10.62 14.19 17.69 15.30 12.26 -35.00%
EY 15.57 9.66 9.42 7.05 5.65 6.54 8.16 53.77%
DY 0.00 3.36 2.49 0.00 0.00 2.25 1.75 -
P/NAPS 1.45 1.45 1.35 1.35 1.33 1.20 1.03 25.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 -
Price 6.75 6.20 5.80 5.25 5.05 4.84 4.14 -
P/RPS 1.54 2.25 2.13 2.32 2.27 3.82 4.03 -47.30%
P/EPS 6.88 10.79 11.51 14.33 18.09 16.68 13.35 -35.69%
EY 14.53 9.27 8.69 6.98 5.53 6.00 7.49 55.48%
DY 0.00 3.23 2.30 0.00 0.00 2.07 1.61 -
P/NAPS 1.56 1.52 1.47 1.37 1.36 1.30 1.12 24.69%

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