[FAREAST] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 106.45%
YoY- 123.14%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 65,536 57,334 49,120 57,903 39,796 40,774 32,436 59.75%
PBT 32,950 25,944 24,040 32,634 18,211 14,180 11,268 104.35%
Tax -10,330 -9,684 -6,316 -11,427 -7,939 -14,180 -4,280 79.83%
NP 22,620 16,260 17,724 21,207 10,272 0 6,988 118.66%
-
NP to SH 22,620 16,260 17,724 21,207 10,272 0 6,988 118.66%
-
Tax Rate 31.35% 37.33% 26.27% 35.02% 43.59% 100.00% 37.98% -
Total Cost 42,916 41,074 31,396 36,696 29,524 40,774 25,448 41.63%
-
Net Worth 319,868 317,529 355,737 313,047 307,767 367,239 364,163 -8.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 9,280 3,083 - - -
Div Payout % - - - 43.76% 30.02% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 319,868 317,529 355,737 313,047 307,767 367,239 364,163 -8.27%
NOSH 63,090 62,877 62,851 61,867 61,676 61,514 61,514 1.69%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 34.52% 28.36% 36.08% 36.63% 25.81% 0.00% 21.54% -
ROE 7.07% 5.12% 4.98% 6.77% 3.34% 0.00% 1.92% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 103.88 91.18 78.15 93.59 64.52 66.28 52.73 57.08%
EPS 35.85 25.86 28.20 34.28 16.66 16.42 11.36 114.99%
DPS 0.00 0.00 0.00 15.00 5.00 0.00 0.00 -
NAPS 5.07 5.05 5.66 5.06 4.99 5.97 5.92 -9.80%
Adjusted Per Share Value based on latest NOSH - 61,870
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.04 9.65 8.27 9.75 6.70 6.87 5.46 59.83%
EPS 3.81 2.74 2.98 3.57 1.73 16.42 1.18 118.29%
DPS 0.00 0.00 0.00 1.56 0.52 0.00 0.00 -
NAPS 0.5386 0.5347 0.599 0.5272 0.5183 0.6184 0.6132 -8.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.48 1.55 1.38 1.35 1.30 1.14 1.03 -
P/RPS 1.42 1.70 1.77 1.44 2.01 1.72 1.95 -19.04%
P/EPS 4.13 5.99 4.89 3.94 7.81 6.94 9.07 -40.78%
EY 24.23 16.68 20.43 25.39 12.81 14.40 11.03 68.90%
DY 0.00 0.00 0.00 11.11 3.85 0.00 0.00 -
P/NAPS 0.29 0.31 0.24 0.27 0.26 0.19 0.17 42.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 22/08/03 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 -
Price 1.57 1.52 1.45 1.41 1.33 1.49 1.14 -
P/RPS 1.51 1.67 1.86 1.51 2.06 2.25 2.16 -21.21%
P/EPS 4.38 5.88 5.14 4.11 7.99 9.07 10.04 -42.44%
EY 22.84 17.01 19.45 24.31 12.52 11.02 9.96 73.80%
DY 0.00 0.00 0.00 10.64 3.76 0.00 0.00 -
P/NAPS 0.31 0.30 0.26 0.28 0.27 0.25 0.19 38.55%

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