[FAREAST] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 162.52%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 147,613 372,066 275,153 152,410 74,975 169,810 102,954 27.12%
PBT 48,522 115,946 77,480 36,110 13,198 59,178 41,989 10.11%
Tax -10,177 -25,351 -16,881 -8,639 -2,953 -15,466 -7,756 19.83%
NP 38,345 90,595 60,599 27,471 10,245 43,712 34,233 7.84%
-
NP to SH 33,129 77,593 51,020 24,716 9,415 38,906 31,055 4.40%
-
Tax Rate 20.97% 21.86% 21.79% 23.92% 22.37% 26.13% 18.47% -
Total Cost 109,268 281,471 214,554 124,939 64,730 126,098 68,721 36.19%
-
Net Worth 585,026 552,253 533,145 518,064 501,773 497,376 493,928 11.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 27,005 13,497 - - 13,406 6,678 -
Div Payout % - 34.80% 26.46% - - 34.46% 21.51% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 585,026 552,253 533,145 518,064 501,773 497,376 493,928 11.93%
NOSH 135,110 135,025 134,973 134,912 134,885 134,063 133,569 0.76%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.98% 24.35% 22.02% 18.02% 13.66% 25.74% 33.25% -
ROE 5.66% 14.05% 9.57% 4.77% 1.88% 7.82% 6.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 109.25 275.55 203.86 112.97 55.58 126.66 77.08 26.15%
EPS 24.52 57.46 37.80 18.32 6.98 29.02 23.25 3.60%
DPS 0.00 20.00 10.00 0.00 0.00 10.00 5.00 -
NAPS 4.33 4.09 3.95 3.84 3.72 3.71 3.6979 11.08%
Adjusted Per Share Value based on latest NOSH - 134,929
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.86 62.65 46.33 25.67 12.63 28.60 17.34 27.11%
EPS 5.58 13.07 8.59 4.16 1.59 6.55 5.23 4.40%
DPS 0.00 4.55 2.27 0.00 0.00 2.26 1.12 -
NAPS 0.9852 0.93 0.8978 0.8724 0.845 0.8376 0.8318 11.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.30 5.95 5.35 5.20 4.94 4.44 3.80 -
P/RPS 5.77 2.16 2.62 4.60 8.89 3.51 4.93 11.04%
P/EPS 25.69 10.35 14.15 28.38 70.77 15.30 16.34 35.17%
EY 3.89 9.66 7.07 3.52 1.41 6.54 6.12 -26.05%
DY 0.00 3.36 1.87 0.00 0.00 2.25 1.32 -
P/NAPS 1.45 1.45 1.35 1.35 1.33 1.20 1.03 25.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 -
Price 6.75 6.20 5.80 5.25 5.05 4.84 4.14 -
P/RPS 6.18 2.25 2.85 4.65 9.09 3.82 5.37 9.80%
P/EPS 27.53 10.79 15.34 28.66 72.35 16.68 17.81 33.65%
EY 3.63 9.27 6.52 3.49 1.38 6.00 5.62 -25.25%
DY 0.00 3.23 1.72 0.00 0.00 2.07 1.21 -
P/NAPS 1.56 1.52 1.47 1.37 1.36 1.30 1.12 24.69%

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