[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 70.78%
YoY- 251.87%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 526,625 559,896 580,026 590,452 372,066 366,870 304,820 43.74%
PBT 181,200 214,402 219,404 194,088 115,946 103,306 72,220 84.12%
Tax -33,129 -40,585 -39,968 -40,708 -25,351 -22,508 -17,278 54.03%
NP 148,071 173,817 179,436 153,380 90,595 80,798 54,942 93.08%
-
NP to SH 132,612 156,593 160,318 132,516 77,593 68,026 49,432 92.49%
-
Tax Rate 18.28% 18.93% 18.22% 20.97% 21.86% 21.79% 23.92% -
Total Cost 378,554 386,078 400,590 437,072 281,471 286,072 249,878 31.74%
-
Net Worth 644,490 635,715 613,489 585,026 552,253 533,145 518,064 15.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 50,773 67,629 810 - 27,005 17,996 - -
Div Payout % 38.29% 43.19% 0.51% - 34.80% 26.46% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 644,490 635,715 613,489 585,026 552,253 533,145 518,064 15.59%
NOSH 135,397 135,258 135,129 135,110 135,025 134,973 134,912 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 28.12% 31.04% 30.94% 25.98% 24.35% 22.02% 18.02% -
ROE 20.58% 24.63% 26.13% 22.65% 14.05% 12.76% 9.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 388.95 413.95 429.24 437.02 275.55 271.81 225.94 43.40%
EPS 97.74 115.77 118.64 98.08 57.46 50.40 36.64 91.77%
DPS 37.50 50.00 0.60 0.00 20.00 13.33 0.00 -
NAPS 4.76 4.70 4.54 4.33 4.09 3.95 3.84 15.31%
Adjusted Per Share Value based on latest NOSH - 135,110
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 88.68 94.28 97.67 99.43 62.65 61.78 51.33 43.74%
EPS 22.33 26.37 27.00 22.32 13.07 11.46 8.32 92.55%
DPS 8.55 11.39 0.14 0.00 4.55 3.03 0.00 -
NAPS 1.0853 1.0705 1.0331 0.9852 0.93 0.8978 0.8724 15.59%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 6.20 7.70 6.30 5.95 5.35 5.20 -
P/RPS 1.32 1.50 1.79 1.44 2.16 1.97 2.30 -30.82%
P/EPS 5.26 5.36 6.49 6.42 10.35 10.62 14.19 -48.24%
EY 19.02 18.67 15.41 15.57 9.66 9.42 7.05 93.21%
DY 7.28 8.06 0.08 0.00 3.36 2.49 0.00 -
P/NAPS 1.08 1.32 1.70 1.45 1.45 1.35 1.35 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 -
Price 5.25 5.20 6.50 6.75 6.20 5.80 5.25 -
P/RPS 1.35 1.26 1.51 1.54 2.25 2.13 2.32 -30.18%
P/EPS 5.36 4.49 5.48 6.88 10.79 11.51 14.33 -47.93%
EY 18.66 22.26 18.25 14.53 9.27 8.69 6.98 92.04%
DY 7.14 9.62 0.09 0.00 3.23 2.30 0.00 -
P/NAPS 1.10 1.11 1.43 1.56 1.52 1.47 1.37 -13.55%

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