[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 84.26%
YoY- 47.4%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,732 37,680 17,447 70,994 49,152 28,667 12,280 186.25%
PBT 48,913 31,408 11,843 49,244 24,713 12,972 6,010 303.06%
Tax -16,491 -10,641 -2,271 -17,985 -7,748 -4,842 -1,579 375.75%
NP 32,422 20,767 9,572 31,259 16,965 8,130 4,431 275.53%
-
NP to SH 32,422 20,767 9,572 31,259 16,965 8,130 4,431 275.53%
-
Tax Rate 33.71% 33.88% 19.18% 36.52% 31.35% 37.33% 26.27% -
Total Cost 27,310 16,913 7,875 39,735 32,187 20,537 7,849 129.09%
-
Net Worth 361,674 357,143 349,709 336,349 319,868 317,529 355,737 1.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,826 - - 10,808 - - - -
Div Payout % 14.89% - - 34.58% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 361,674 357,143 349,709 336,349 319,868 317,529 355,737 1.10%
NOSH 64,354 64,234 64,284 63,582 63,090 62,877 62,851 1.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 54.28% 55.11% 54.86% 44.03% 34.52% 28.36% 36.08% -
ROE 8.96% 5.81% 2.74% 9.29% 5.30% 2.56% 1.25% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 92.82 58.66 27.14 111.66 77.91 45.59 19.54 181.78%
EPS 50.38 32.33 14.89 49.16 26.89 12.93 7.05 269.67%
DPS 7.50 0.00 0.00 17.00 0.00 0.00 0.00 -
NAPS 5.62 5.56 5.44 5.29 5.07 5.05 5.66 -0.47%
Adjusted Per Share Value based on latest NOSH - 63,576
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.06 6.35 2.94 11.96 8.28 4.83 2.07 186.08%
EPS 5.46 3.50 1.61 5.26 2.86 1.37 0.75 274.26%
DPS 0.81 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.609 0.6014 0.5889 0.5664 0.5386 0.5347 0.599 1.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.82 1.77 1.78 1.60 1.48 1.55 1.38 -
P/RPS 1.96 3.02 6.56 1.43 1.90 3.40 7.06 -57.34%
P/EPS 3.61 5.47 11.95 3.25 5.50 11.99 19.57 -67.49%
EY 27.68 18.27 8.37 30.73 18.17 8.34 5.11 207.48%
DY 4.12 0.00 0.00 10.63 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.30 0.29 0.31 0.24 21.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 13/08/04 24/05/04 27/02/04 17/11/03 22/08/03 19/05/03 -
Price 1.87 1.75 1.80 1.80 1.57 1.52 1.45 -
P/RPS 2.01 2.98 6.63 1.61 2.02 3.33 7.42 -58.03%
P/EPS 3.71 5.41 12.09 3.66 5.84 11.76 20.57 -67.97%
EY 26.94 18.47 8.27 27.31 17.13 8.51 4.86 212.23%
DY 4.01 0.00 0.00 9.44 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.33 0.34 0.31 0.30 0.26 17.17%

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