[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 106.42%
YoY- 64.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 290,013 147,613 372,066 275,153 152,410 74,975 169,810 42.92%
PBT 109,702 48,522 115,946 77,480 36,110 13,198 59,178 50.96%
Tax -19,984 -10,177 -25,351 -16,881 -8,639 -2,953 -15,466 18.65%
NP 89,718 38,345 90,595 60,599 27,471 10,245 43,712 61.57%
-
NP to SH 80,159 33,129 77,593 51,020 24,716 9,415 38,906 61.98%
-
Tax Rate 18.22% 20.97% 21.86% 21.79% 23.92% 22.37% 26.13% -
Total Cost 200,295 109,268 281,471 214,554 124,939 64,730 126,098 36.17%
-
Net Worth 613,489 585,026 552,253 533,145 518,064 501,773 497,376 15.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 405 - 27,005 13,497 - - 13,406 -90.32%
Div Payout % 0.51% - 34.80% 26.46% - - 34.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 613,489 585,026 552,253 533,145 518,064 501,773 497,376 15.02%
NOSH 135,129 135,110 135,025 134,973 134,912 134,885 134,063 0.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 30.94% 25.98% 24.35% 22.02% 18.02% 13.66% 25.74% -
ROE 13.07% 5.66% 14.05% 9.57% 4.77% 1.88% 7.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 214.62 109.25 275.55 203.86 112.97 55.58 126.66 42.17%
EPS 59.32 24.52 57.46 37.80 18.32 6.98 29.02 61.13%
DPS 0.30 0.00 20.00 10.00 0.00 0.00 10.00 -90.36%
NAPS 4.54 4.33 4.09 3.95 3.84 3.72 3.71 14.42%
Adjusted Per Share Value based on latest NOSH - 134,961
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.84 24.86 62.65 46.33 25.67 12.63 28.60 42.91%
EPS 13.50 5.58 13.07 8.59 4.16 1.59 6.55 62.02%
DPS 0.07 0.00 4.55 2.27 0.00 0.00 2.26 -90.15%
NAPS 1.0331 0.9852 0.93 0.8978 0.8724 0.845 0.8376 15.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.70 6.30 5.95 5.35 5.20 4.94 4.44 -
P/RPS 3.59 5.77 2.16 2.62 4.60 8.89 3.51 1.51%
P/EPS 12.98 25.69 10.35 14.15 28.38 70.77 15.30 -10.39%
EY 7.70 3.89 9.66 7.07 3.52 1.41 6.54 11.51%
DY 0.04 0.00 3.36 1.87 0.00 0.00 2.25 -93.20%
P/NAPS 1.70 1.45 1.45 1.35 1.35 1.33 1.20 26.16%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 -
Price 6.50 6.75 6.20 5.80 5.25 5.05 4.84 -
P/RPS 3.03 6.18 2.25 2.85 4.65 9.09 3.82 -14.32%
P/EPS 10.96 27.53 10.79 15.34 28.66 72.35 16.68 -24.43%
EY 9.13 3.63 9.27 6.52 3.49 1.38 6.00 32.32%
DY 0.05 0.00 3.23 1.72 0.00 0.00 2.07 -91.66%
P/NAPS 1.43 1.56 1.52 1.47 1.37 1.36 1.30 6.56%

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