[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 108.67%
YoY- 65.16%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 37,680 17,447 70,994 49,152 28,667 12,280 57,903 -24.92%
PBT 31,408 11,843 49,244 24,713 12,972 6,010 32,634 -2.52%
Tax -10,641 -2,271 -17,985 -7,748 -4,842 -1,579 -11,427 -4.64%
NP 20,767 9,572 31,259 16,965 8,130 4,431 21,207 -1.38%
-
NP to SH 20,767 9,572 31,259 16,965 8,130 4,431 21,207 -1.38%
-
Tax Rate 33.88% 19.18% 36.52% 31.35% 37.33% 26.27% 35.02% -
Total Cost 16,913 7,875 39,735 32,187 20,537 7,849 36,696 -40.36%
-
Net Worth 357,143 349,709 336,349 319,868 317,529 355,737 313,047 9.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 10,808 - - - 9,280 -
Div Payout % - - 34.58% - - - 43.76% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 357,143 349,709 336,349 319,868 317,529 355,737 313,047 9.19%
NOSH 64,234 64,284 63,582 63,090 62,877 62,851 61,867 2.53%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 55.11% 54.86% 44.03% 34.52% 28.36% 36.08% 36.63% -
ROE 5.81% 2.74% 9.29% 5.30% 2.56% 1.25% 6.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.66 27.14 111.66 77.91 45.59 19.54 93.59 -26.78%
EPS 32.33 14.89 49.16 26.89 12.93 7.05 34.28 -3.83%
DPS 0.00 0.00 17.00 0.00 0.00 0.00 15.00 -
NAPS 5.56 5.44 5.29 5.07 5.05 5.66 5.06 6.48%
Adjusted Per Share Value based on latest NOSH - 63,107
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.35 2.94 11.96 8.28 4.83 2.07 9.75 -24.88%
EPS 3.50 1.61 5.26 2.86 1.37 0.75 3.57 -1.31%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 1.56 -
NAPS 0.6014 0.5889 0.5664 0.5386 0.5347 0.599 0.5272 9.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.77 1.78 1.60 1.48 1.55 1.38 1.35 -
P/RPS 3.02 6.56 1.43 1.90 3.40 7.06 1.44 63.91%
P/EPS 5.47 11.95 3.25 5.50 11.99 19.57 3.94 24.47%
EY 18.27 8.37 30.73 18.17 8.34 5.11 25.39 -19.71%
DY 0.00 0.00 10.63 0.00 0.00 0.00 11.11 -
P/NAPS 0.32 0.33 0.30 0.29 0.31 0.24 0.27 12.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 24/05/04 27/02/04 17/11/03 22/08/03 19/05/03 27/02/03 -
Price 1.75 1.80 1.80 1.57 1.52 1.45 1.41 -
P/RPS 2.98 6.63 1.61 2.02 3.33 7.42 1.51 57.40%
P/EPS 5.41 12.09 3.66 5.84 11.76 20.57 4.11 20.12%
EY 18.47 8.27 27.31 17.13 8.51 4.86 24.31 -16.75%
DY 0.00 0.00 9.44 0.00 0.00 0.00 10.64 -
P/NAPS 0.31 0.33 0.34 0.31 0.30 0.26 0.28 7.02%

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