[FAREAST] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 37.62%
YoY- 64.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 580,026 590,452 372,066 366,870 304,820 299,900 169,810 126.97%
PBT 219,404 194,088 115,946 103,306 72,220 52,792 59,178 139.73%
Tax -39,968 -40,708 -25,351 -22,508 -17,278 -11,812 -15,466 88.42%
NP 179,436 153,380 90,595 80,798 54,942 40,980 43,712 156.59%
-
NP to SH 160,318 132,516 77,593 68,026 49,432 37,660 38,906 157.24%
-
Tax Rate 18.22% 20.97% 21.86% 21.79% 23.92% 22.37% 26.13% -
Total Cost 400,590 437,072 281,471 286,072 249,878 258,920 126,098 116.25%
-
Net Worth 613,489 585,026 552,253 533,145 518,064 501,773 497,376 15.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 810 - 27,005 17,996 - - 13,406 -84.62%
Div Payout % 0.51% - 34.80% 26.46% - - 34.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 613,489 585,026 552,253 533,145 518,064 501,773 497,376 15.02%
NOSH 135,129 135,110 135,025 134,973 134,912 134,885 134,063 0.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 30.94% 25.98% 24.35% 22.02% 18.02% 13.66% 25.74% -
ROE 26.13% 22.65% 14.05% 12.76% 9.54% 7.51% 7.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 429.24 437.02 275.55 271.81 225.94 222.34 126.66 125.78%
EPS 118.64 98.08 57.46 50.40 36.64 27.92 29.02 155.89%
DPS 0.60 0.00 20.00 13.33 0.00 0.00 10.00 -84.70%
NAPS 4.54 4.33 4.09 3.95 3.84 3.72 3.71 14.42%
Adjusted Per Share Value based on latest NOSH - 134,961
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.67 99.43 62.65 61.78 51.33 50.50 28.60 126.94%
EPS 27.00 22.32 13.07 11.46 8.32 6.34 6.55 157.30%
DPS 0.14 0.00 4.55 3.03 0.00 0.00 2.26 -84.37%
NAPS 1.0331 0.9852 0.93 0.8978 0.8724 0.845 0.8376 15.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.70 6.30 5.95 5.35 5.20 4.94 4.44 -
P/RPS 1.79 1.44 2.16 1.97 2.30 2.22 3.51 -36.19%
P/EPS 6.49 6.42 10.35 10.62 14.19 17.69 15.30 -43.57%
EY 15.41 15.57 9.66 9.42 7.05 5.65 6.54 77.16%
DY 0.08 0.00 3.36 2.49 0.00 0.00 2.25 -89.20%
P/NAPS 1.70 1.45 1.45 1.35 1.35 1.33 1.20 26.16%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 -
Price 6.50 6.75 6.20 5.80 5.25 5.05 4.84 -
P/RPS 1.51 1.54 2.25 2.13 2.32 2.27 3.82 -46.16%
P/EPS 5.48 6.88 10.79 11.51 14.33 18.09 16.68 -52.41%
EY 18.25 14.53 9.27 8.69 6.98 5.53 6.00 110.07%
DY 0.09 0.00 3.23 2.30 0.00 0.00 2.07 -87.65%
P/NAPS 1.43 1.56 1.52 1.47 1.37 1.36 1.30 6.56%

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