[FAREAST] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 39.11%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,360 69,788 70,994 65,536 57,334 49,120 57,903 19.22%
PBT 62,816 47,372 49,244 32,950 25,944 24,040 32,634 54.80%
Tax -21,282 -9,084 -17,985 -10,330 -9,684 -6,316 -11,427 51.43%
NP 41,534 38,288 31,259 22,620 16,260 17,724 21,207 56.60%
-
NP to SH 41,534 38,288 31,259 22,620 16,260 17,724 21,207 56.60%
-
Tax Rate 33.88% 19.18% 36.52% 31.35% 37.33% 26.27% 35.02% -
Total Cost 33,826 31,500 39,735 42,916 41,074 31,396 36,696 -5.28%
-
Net Worth 357,143 349,709 336,349 319,868 317,529 355,737 313,047 9.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 10,808 - - - 9,280 -
Div Payout % - - 34.58% - - - 43.76% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 357,143 349,709 336,349 319,868 317,529 355,737 313,047 9.19%
NOSH 64,234 64,284 63,582 63,090 62,877 62,851 61,867 2.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 55.11% 54.86% 44.03% 34.52% 28.36% 36.08% 36.63% -
ROE 11.63% 10.95% 9.29% 7.07% 5.12% 4.98% 6.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 117.32 108.56 111.66 103.88 91.18 78.15 93.59 16.27%
EPS 64.66 59.56 49.16 35.85 25.86 28.20 34.28 52.72%
DPS 0.00 0.00 17.00 0.00 0.00 0.00 15.00 -
NAPS 5.56 5.44 5.29 5.07 5.05 5.66 5.06 6.48%
Adjusted Per Share Value based on latest NOSH - 63,107
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.69 11.75 11.96 11.04 9.65 8.27 9.75 19.22%
EPS 6.99 6.45 5.26 3.81 2.74 2.98 3.57 56.57%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 1.56 -
NAPS 0.6014 0.5889 0.5664 0.5386 0.5347 0.599 0.5272 9.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.77 1.78 1.60 1.48 1.55 1.38 1.35 -
P/RPS 1.51 1.64 1.43 1.42 1.70 1.77 1.44 3.21%
P/EPS 2.74 2.99 3.25 4.13 5.99 4.89 3.94 -21.52%
EY 36.53 33.46 30.73 24.23 16.68 20.43 25.39 27.47%
DY 0.00 0.00 10.63 0.00 0.00 0.00 11.11 -
P/NAPS 0.32 0.33 0.30 0.29 0.31 0.24 0.27 12.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 24/05/04 27/02/04 17/11/03 22/08/03 19/05/03 27/02/03 -
Price 1.75 1.80 1.80 1.57 1.52 1.45 1.41 -
P/RPS 1.49 1.66 1.61 1.51 1.67 1.86 1.51 -0.88%
P/EPS 2.71 3.02 3.66 4.38 5.88 5.14 4.11 -24.26%
EY 36.95 33.09 27.31 22.84 17.01 19.45 24.31 32.23%
DY 0.00 0.00 9.44 0.00 0.00 0.00 10.64 -
P/NAPS 0.31 0.33 0.34 0.31 0.30 0.26 0.28 7.02%

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