[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.25%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,057 12,955 71,315 55,644 32,814 14,454 80,412 -37.23%
PBT 20,592 7,720 50,174 38,201 19,511 10,250 63,087 -52.69%
Tax -4,350 -1,740 -14,925 -10,659 -5,093 -3,499 -22,415 -66.58%
NP 16,242 5,980 35,249 27,542 14,418 6,751 40,672 -45.86%
-
NP to SH 15,196 5,556 32,826 25,180 13,305 6,751 40,672 -48.21%
-
Tax Rate 21.12% 22.54% 29.75% 27.90% 26.10% 34.14% 35.53% -
Total Cost 23,815 6,975 36,066 28,102 18,396 7,703 39,740 -28.98%
-
Net Worth 540,716 511,736 473,543 328,058 326,299 325,578 369,980 28.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 66 - 23,090 3,280 - - 4,842 -94.33%
Div Payout % 0.44% - 70.34% 13.03% - - 11.91% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 540,716 511,736 473,543 328,058 326,299 325,578 369,980 28.87%
NOSH 133,181 132,918 131,942 65,611 65,259 65,115 64,568 62.25%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 40.55% 46.16% 49.43% 49.50% 43.94% 46.71% 50.58% -
ROE 2.81% 1.09% 6.93% 7.68% 4.08% 2.07% 10.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.08 9.75 54.05 84.81 50.28 22.20 124.54 -61.31%
EPS 11.41 4.18 24.90 19.07 10.10 5.13 62.99 -68.08%
DPS 0.05 0.00 17.50 5.00 0.00 0.00 7.50 -96.49%
NAPS 4.06 3.85 3.589 5.00 5.00 5.00 5.73 -20.57%
Adjusted Per Share Value based on latest NOSH - 65,609
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.75 2.18 12.01 9.37 5.53 2.43 13.54 -37.20%
EPS 2.56 0.94 5.53 4.24 2.24 1.14 6.85 -48.20%
DPS 0.01 0.00 3.89 0.55 0.00 0.00 0.82 -94.74%
NAPS 0.9105 0.8617 0.7974 0.5524 0.5495 0.5483 0.623 28.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.50 3.44 2.65 2.58 2.25 2.01 1.95 -
P/RPS 11.64 35.29 4.90 3.04 4.47 9.06 1.57 281.61%
P/EPS 30.67 82.30 10.65 6.72 11.04 19.39 3.10 362.79%
EY 3.26 1.22 9.39 14.87 9.06 5.16 32.30 -78.41%
DY 0.01 0.00 6.60 1.94 0.00 0.00 3.85 -98.13%
P/NAPS 0.86 0.89 0.74 0.52 0.45 0.40 0.34 85.95%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 19/05/06 27/02/06 29/11/05 05/08/05 17/05/05 28/02/05 -
Price 3.72 3.48 3.10 2.63 2.40 2.11 1.99 -
P/RPS 12.37 35.70 5.74 3.10 4.77 9.51 1.60 292.45%
P/EPS 32.60 83.25 12.46 6.85 11.77 20.35 3.16 375.93%
EY 3.07 1.20 8.03 14.59 8.49 4.91 31.65 -78.97%
DY 0.01 0.00 5.65 1.90 0.00 0.00 3.77 -98.10%
P/NAPS 0.92 0.90 0.86 0.53 0.48 0.42 0.35 90.80%

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