[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 25.45%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 55,644 32,814 14,454 80,412 59,732 37,680 17,447 116.51%
PBT 38,201 19,511 10,250 63,087 48,913 31,408 11,843 118.15%
Tax -10,659 -5,093 -3,499 -22,415 -16,491 -10,641 -2,271 180.06%
NP 27,542 14,418 6,751 40,672 32,422 20,767 9,572 102.16%
-
NP to SH 25,180 13,305 6,751 40,672 32,422 20,767 9,572 90.44%
-
Tax Rate 27.90% 26.10% 34.14% 35.53% 33.71% 33.88% 19.18% -
Total Cost 28,102 18,396 7,703 39,740 27,310 16,913 7,875 133.33%
-
Net Worth 328,058 326,299 325,578 369,980 361,674 357,143 349,709 -4.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,280 - - 4,842 4,826 - - -
Div Payout % 13.03% - - 11.91% 14.89% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 328,058 326,299 325,578 369,980 361,674 357,143 349,709 -4.16%
NOSH 65,611 65,259 65,115 64,568 64,354 64,234 64,284 1.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 49.50% 43.94% 46.71% 50.58% 54.28% 55.11% 54.86% -
ROE 7.68% 4.08% 2.07% 10.99% 8.96% 5.81% 2.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.81 50.28 22.20 124.54 92.82 58.66 27.14 113.59%
EPS 19.07 10.10 5.13 62.99 50.38 32.33 14.89 17.91%
DPS 5.00 0.00 0.00 7.50 7.50 0.00 0.00 -
NAPS 5.00 5.00 5.00 5.73 5.62 5.56 5.44 -5.46%
Adjusted Per Share Value based on latest NOSH - 64,553
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.37 5.53 2.43 13.54 10.06 6.35 2.94 116.41%
EPS 4.24 2.24 1.14 6.85 5.46 3.50 1.61 90.59%
DPS 0.55 0.00 0.00 0.82 0.81 0.00 0.00 -
NAPS 0.5524 0.5495 0.5483 0.623 0.609 0.6014 0.5889 -4.17%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.58 2.25 2.01 1.95 1.82 1.77 1.78 -
P/RPS 3.04 4.47 9.06 1.57 1.96 3.02 6.56 -40.08%
P/EPS 6.72 11.04 19.39 3.10 3.61 5.47 11.95 -31.84%
EY 14.87 9.06 5.16 32.30 27.68 18.27 8.37 46.63%
DY 1.94 0.00 0.00 3.85 4.12 0.00 0.00 -
P/NAPS 0.52 0.45 0.40 0.34 0.32 0.32 0.33 35.37%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 05/08/05 17/05/05 28/02/05 09/11/04 13/08/04 24/05/04 -
Price 2.63 2.40 2.11 1.99 1.87 1.75 1.80 -
P/RPS 3.10 4.77 9.51 1.60 2.01 2.98 6.63 -39.73%
P/EPS 6.85 11.77 20.35 3.16 3.71 5.41 12.09 -31.50%
EY 14.59 8.49 4.91 31.65 26.94 18.47 8.27 45.95%
DY 1.90 0.00 0.00 3.77 4.01 0.00 0.00 -
P/NAPS 0.53 0.48 0.42 0.35 0.33 0.31 0.33 37.10%

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