[FAREAST] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 36.24%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 304,820 299,900 169,810 137,272 80,114 51,820 71,315 164.07%
PBT 72,220 52,792 59,178 55,985 41,184 30,880 50,174 27.56%
Tax -17,278 -11,812 -15,466 -10,341 -8,700 -6,960 -14,925 10.28%
NP 54,942 40,980 43,712 45,644 32,484 23,920 35,249 34.54%
-
NP to SH 49,432 37,660 38,906 41,406 30,392 22,224 32,826 31.47%
-
Tax Rate 23.92% 22.37% 26.13% 18.47% 21.12% 22.54% 29.75% -
Total Cost 249,878 258,920 126,098 91,628 47,630 27,900 36,066 264.72%
-
Net Worth 518,064 501,773 497,376 493,928 540,716 511,736 473,543 6.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 13,406 8,904 133 - 23,090 -
Div Payout % - - 34.46% 21.51% 0.44% - 70.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 518,064 501,773 497,376 493,928 540,716 511,736 473,543 6.19%
NOSH 134,912 134,885 134,063 133,569 133,181 132,918 131,942 1.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.02% 13.66% 25.74% 33.25% 40.55% 46.16% 49.43% -
ROE 9.54% 7.51% 7.82% 8.38% 5.62% 4.34% 6.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 225.94 222.34 126.66 102.77 60.15 38.99 54.05 160.17%
EPS 36.64 27.92 29.02 31.00 22.82 16.72 24.90 29.46%
DPS 0.00 0.00 10.00 6.67 0.10 0.00 17.50 -
NAPS 3.84 3.72 3.71 3.6979 4.06 3.85 3.589 4.62%
Adjusted Per Share Value based on latest NOSH - 133,605
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.33 50.50 28.60 23.12 13.49 8.73 12.01 164.06%
EPS 8.32 6.34 6.55 6.97 5.12 3.74 5.53 31.39%
DPS 0.00 0.00 2.26 1.50 0.02 0.00 3.89 -
NAPS 0.8724 0.845 0.8376 0.8318 0.9105 0.8617 0.7974 6.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.20 4.94 4.44 3.80 3.50 3.44 2.65 -
P/RPS 2.30 2.22 3.51 3.70 5.82 8.82 4.90 -39.68%
P/EPS 14.19 17.69 15.30 12.26 15.34 20.57 10.65 21.14%
EY 7.05 5.65 6.54 8.16 6.52 4.86 9.39 -17.43%
DY 0.00 0.00 2.25 1.75 0.03 0.00 6.60 -
P/NAPS 1.35 1.33 1.20 1.03 0.86 0.89 0.74 49.46%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 29/05/07 27/02/07 01/12/06 18/08/06 19/05/06 27/02/06 -
Price 5.25 5.05 4.84 4.14 3.72 3.48 3.10 -
P/RPS 2.32 2.27 3.82 4.03 6.18 8.93 5.74 -45.42%
P/EPS 14.33 18.09 16.68 13.35 16.30 20.81 12.46 9.79%
EY 6.98 5.53 6.00 7.49 6.13 4.80 8.03 -8.94%
DY 0.00 0.00 2.07 1.61 0.03 0.00 5.65 -
P/NAPS 1.37 1.36 1.30 1.12 0.92 0.90 0.86 36.51%

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