[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.2%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 372,066 366,870 304,820 299,900 169,810 137,272 80,114 177.58%
PBT 115,946 103,306 72,220 52,792 59,178 55,985 41,184 99.00%
Tax -25,351 -22,508 -17,278 -11,812 -15,466 -10,341 -8,700 103.61%
NP 90,595 80,798 54,942 40,980 43,712 45,644 32,484 97.76%
-
NP to SH 77,593 68,026 49,432 37,660 38,906 41,406 30,392 86.48%
-
Tax Rate 21.86% 21.79% 23.92% 22.37% 26.13% 18.47% 21.12% -
Total Cost 281,471 286,072 249,878 258,920 126,098 91,628 47,630 225.80%
-
Net Worth 552,253 533,145 518,064 501,773 497,376 493,928 540,716 1.41%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 27,005 17,996 - - 13,406 8,904 133 3321.30%
Div Payout % 34.80% 26.46% - - 34.46% 21.51% 0.44% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 552,253 533,145 518,064 501,773 497,376 493,928 540,716 1.41%
NOSH 135,025 134,973 134,912 134,885 134,063 133,569 133,181 0.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.35% 22.02% 18.02% 13.66% 25.74% 33.25% 40.55% -
ROE 14.05% 12.76% 9.54% 7.51% 7.82% 8.38% 5.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 275.55 271.81 225.94 222.34 126.66 102.77 60.15 175.06%
EPS 57.46 50.40 36.64 27.92 29.02 31.00 22.82 84.77%
DPS 20.00 13.33 0.00 0.00 10.00 6.67 0.10 3287.10%
NAPS 4.09 3.95 3.84 3.72 3.71 3.6979 4.06 0.49%
Adjusted Per Share Value based on latest NOSH - 134,885
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.65 61.78 51.33 50.50 28.60 23.12 13.49 177.58%
EPS 13.07 11.46 8.32 6.34 6.55 6.97 5.12 86.46%
DPS 4.55 3.03 0.00 0.00 2.26 1.50 0.02 3590.01%
NAPS 0.93 0.8978 0.8724 0.845 0.8376 0.8318 0.9105 1.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.95 5.35 5.20 4.94 4.44 3.80 3.50 -
P/RPS 2.16 1.97 2.30 2.22 3.51 3.70 5.82 -48.26%
P/EPS 10.35 10.62 14.19 17.69 15.30 12.26 15.34 -23.01%
EY 9.66 9.42 7.05 5.65 6.54 8.16 6.52 29.86%
DY 3.36 2.49 0.00 0.00 2.25 1.75 0.03 2203.62%
P/NAPS 1.45 1.35 1.35 1.33 1.20 1.03 0.86 41.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 18/08/06 -
Price 6.20 5.80 5.25 5.05 4.84 4.14 3.72 -
P/RPS 2.25 2.13 2.32 2.27 3.82 4.03 6.18 -48.91%
P/EPS 10.79 11.51 14.33 18.09 16.68 13.35 16.30 -23.98%
EY 9.27 8.69 6.98 5.53 6.00 7.49 6.13 31.64%
DY 3.23 2.30 0.00 0.00 2.07 1.61 0.03 2143.98%
P/NAPS 1.52 1.47 1.37 1.36 1.30 1.12 0.92 39.62%

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