[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -16.42%
YoY- 153.63%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 70,994 65,536 57,334 49,120 57,903 39,796 40,774 44.58%
PBT 49,244 32,950 25,944 24,040 32,634 18,211 14,180 128.80%
Tax -17,985 -10,330 -9,684 -6,316 -11,427 -7,939 -14,180 17.12%
NP 31,259 22,620 16,260 17,724 21,207 10,272 0 -
-
NP to SH 31,259 22,620 16,260 17,724 21,207 10,272 0 -
-
Tax Rate 36.52% 31.35% 37.33% 26.27% 35.02% 43.59% 100.00% -
Total Cost 39,735 42,916 41,074 31,396 36,696 29,524 40,774 -1.70%
-
Net Worth 336,349 319,868 317,529 355,737 313,047 307,767 367,239 -5.67%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,808 - - - 9,280 3,083 - -
Div Payout % 34.58% - - - 43.76% 30.02% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 336,349 319,868 317,529 355,737 313,047 307,767 367,239 -5.67%
NOSH 63,582 63,090 62,877 62,851 61,867 61,676 61,514 2.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 44.03% 34.52% 28.36% 36.08% 36.63% 25.81% 0.00% -
ROE 9.29% 7.07% 5.12% 4.98% 6.77% 3.34% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 111.66 103.88 91.18 78.15 93.59 64.52 66.28 41.44%
EPS 49.16 35.85 25.86 28.20 34.28 16.66 16.42 107.31%
DPS 17.00 0.00 0.00 0.00 15.00 5.00 0.00 -
NAPS 5.29 5.07 5.05 5.66 5.06 4.99 5.97 -7.72%
Adjusted Per Share Value based on latest NOSH - 62,851
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.96 11.04 9.65 8.27 9.75 6.70 6.87 44.56%
EPS 5.26 3.81 2.74 2.98 3.57 1.73 16.42 -53.08%
DPS 1.82 0.00 0.00 0.00 1.56 0.52 0.00 -
NAPS 0.5664 0.5386 0.5347 0.599 0.5272 0.5183 0.6184 -5.67%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.60 1.48 1.55 1.38 1.35 1.30 1.14 -
P/RPS 1.43 1.42 1.70 1.77 1.44 2.01 1.72 -11.55%
P/EPS 3.25 4.13 5.99 4.89 3.94 7.81 6.94 -39.61%
EY 30.73 24.23 16.68 20.43 25.39 12.81 14.40 65.52%
DY 10.63 0.00 0.00 0.00 11.11 3.85 0.00 -
P/NAPS 0.30 0.29 0.31 0.24 0.27 0.26 0.19 35.48%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 22/08/03 19/05/03 27/02/03 29/11/02 26/08/02 -
Price 1.80 1.57 1.52 1.45 1.41 1.33 1.49 -
P/RPS 1.61 1.51 1.67 1.86 1.51 2.06 2.25 -19.95%
P/EPS 3.66 4.38 5.88 5.14 4.11 7.99 9.07 -45.30%
EY 27.31 22.84 17.01 19.45 24.31 12.52 11.02 82.82%
DY 9.44 0.00 0.00 0.00 10.64 3.76 0.00 -
P/NAPS 0.34 0.31 0.30 0.26 0.28 0.27 0.25 22.68%

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