[FAREAST] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.06%
YoY- 99.44%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 559,896 580,026 590,452 372,066 366,870 304,820 299,900 51.44%
PBT 214,402 219,404 194,088 115,946 103,306 72,220 52,792 153.90%
Tax -40,585 -39,968 -40,708 -25,351 -22,508 -17,278 -11,812 127.18%
NP 173,817 179,436 153,380 90,595 80,798 54,942 40,980 161.33%
-
NP to SH 156,593 160,318 132,516 77,593 68,026 49,432 37,660 157.90%
-
Tax Rate 18.93% 18.22% 20.97% 21.86% 21.79% 23.92% 22.37% -
Total Cost 386,078 400,590 437,072 281,471 286,072 249,878 258,920 30.42%
-
Net Worth 635,715 613,489 585,026 552,253 533,145 518,064 501,773 17.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 67,629 810 - 27,005 17,996 - - -
Div Payout % 43.19% 0.51% - 34.80% 26.46% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 635,715 613,489 585,026 552,253 533,145 518,064 501,773 17.03%
NOSH 135,258 135,129 135,110 135,025 134,973 134,912 134,885 0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.04% 30.94% 25.98% 24.35% 22.02% 18.02% 13.66% -
ROE 24.63% 26.13% 22.65% 14.05% 12.76% 9.54% 7.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 413.95 429.24 437.02 275.55 271.81 225.94 222.34 51.16%
EPS 115.77 118.64 98.08 57.46 50.40 36.64 27.92 157.43%
DPS 50.00 0.60 0.00 20.00 13.33 0.00 0.00 -
NAPS 4.70 4.54 4.33 4.09 3.95 3.84 3.72 16.82%
Adjusted Per Share Value based on latest NOSH - 135,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 94.28 97.67 99.43 62.65 61.78 51.33 50.50 51.44%
EPS 26.37 27.00 22.32 13.07 11.46 8.32 6.34 157.96%
DPS 11.39 0.14 0.00 4.55 3.03 0.00 0.00 -
NAPS 1.0705 1.0331 0.9852 0.93 0.8978 0.8724 0.845 17.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.20 7.70 6.30 5.95 5.35 5.20 4.94 -
P/RPS 1.50 1.79 1.44 2.16 1.97 2.30 2.22 -22.94%
P/EPS 5.36 6.49 6.42 10.35 10.62 14.19 17.69 -54.78%
EY 18.67 15.41 15.57 9.66 9.42 7.05 5.65 121.36%
DY 8.06 0.08 0.00 3.36 2.49 0.00 0.00 -
P/NAPS 1.32 1.70 1.45 1.45 1.35 1.35 1.33 -0.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 -
Price 5.20 6.50 6.75 6.20 5.80 5.25 5.05 -
P/RPS 1.26 1.51 1.54 2.25 2.13 2.32 2.27 -32.38%
P/EPS 4.49 5.48 6.88 10.79 11.51 14.33 18.09 -60.40%
EY 22.26 18.25 14.53 9.27 8.69 6.98 5.53 152.40%
DY 9.62 0.09 0.00 3.23 2.30 0.00 0.00 -
P/NAPS 1.11 1.43 1.56 1.52 1.47 1.37 1.36 -12.63%

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