[FAREAST] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.08%
YoY- 91.11%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 65,628 57,816 80,412 79,642 75,360 69,788 70,994 -5.10%
PBT 39,022 41,000 63,087 65,217 62,816 47,372 49,244 -14.37%
Tax -10,186 -13,996 -22,415 -21,988 -21,282 -9,084 -17,985 -31.57%
NP 28,836 27,004 40,672 43,229 41,534 38,288 31,259 -5.24%
-
NP to SH 26,610 27,004 40,672 43,229 41,534 38,288 31,259 -10.18%
-
Tax Rate 26.10% 34.14% 35.53% 33.72% 33.88% 19.18% 36.52% -
Total Cost 36,792 30,812 39,740 36,413 33,826 31,500 39,735 -5.00%
-
Net Worth 326,299 325,578 369,980 361,674 357,143 349,709 336,349 -2.00%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,842 6,435 - - 10,808 -
Div Payout % - - 11.91% 14.89% - - 34.58% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 326,299 325,578 369,980 361,674 357,143 349,709 336,349 -2.00%
NOSH 65,259 65,115 64,568 64,354 64,234 64,284 63,582 1.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 43.94% 46.71% 50.58% 54.28% 55.11% 54.86% 44.03% -
ROE 8.16% 8.29% 10.99% 11.95% 11.63% 10.95% 9.29% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.56 88.79 124.54 123.76 117.32 108.56 111.66 -6.74%
EPS 20.20 20.52 62.99 67.17 64.66 59.56 49.16 -44.75%
DPS 0.00 0.00 7.50 10.00 0.00 0.00 17.00 -
NAPS 5.00 5.00 5.73 5.62 5.56 5.44 5.29 -3.69%
Adjusted Per Share Value based on latest NOSH - 64,356
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.05 9.74 13.54 13.41 12.69 11.75 11.96 -5.14%
EPS 4.48 4.55 6.85 7.28 6.99 6.45 5.26 -10.15%
DPS 0.00 0.00 0.82 1.08 0.00 0.00 1.82 -
NAPS 0.5495 0.5483 0.623 0.609 0.6014 0.5889 0.5664 -2.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.25 2.01 1.95 1.82 1.77 1.78 1.60 -
P/RPS 2.24 2.26 1.57 1.47 1.51 1.64 1.43 34.91%
P/EPS 5.52 4.85 3.10 2.71 2.74 2.99 3.25 42.40%
EY 18.12 20.63 32.30 36.91 36.53 33.46 30.73 -29.70%
DY 0.00 0.00 3.85 5.49 0.00 0.00 10.63 -
P/NAPS 0.45 0.40 0.34 0.32 0.32 0.33 0.30 31.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 17/05/05 28/02/05 09/11/04 13/08/04 24/05/04 27/02/04 -
Price 2.40 2.11 1.99 1.87 1.75 1.80 1.80 -
P/RPS 2.39 2.38 1.60 1.51 1.49 1.66 1.61 30.16%
P/EPS 5.89 5.09 3.16 2.78 2.71 3.02 3.66 37.36%
EY 16.99 19.65 31.65 35.92 36.95 33.09 27.31 -27.14%
DY 0.00 0.00 3.77 5.35 0.00 0.00 9.44 -
P/NAPS 0.48 0.42 0.35 0.33 0.31 0.33 0.34 25.87%

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