[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 52.08%
YoY- 99.44%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 419,922 290,013 147,613 372,066 275,153 152,410 74,975 214.39%
PBT 160,802 109,702 48,522 115,946 77,480 36,110 13,198 427.08%
Tax -30,439 -19,984 -10,177 -25,351 -16,881 -8,639 -2,953 371.62%
NP 130,363 89,718 38,345 90,595 60,599 27,471 10,245 442.52%
-
NP to SH 117,445 80,159 33,129 77,593 51,020 24,716 9,415 435.40%
-
Tax Rate 18.93% 18.22% 20.97% 21.86% 21.79% 23.92% 22.37% -
Total Cost 289,559 200,295 109,268 281,471 214,554 124,939 64,730 170.75%
-
Net Worth 635,715 613,489 585,026 552,253 533,145 518,064 501,773 17.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 50,721 405 - 27,005 13,497 - - -
Div Payout % 43.19% 0.51% - 34.80% 26.46% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 635,715 613,489 585,026 552,253 533,145 518,064 501,773 17.03%
NOSH 135,258 135,129 135,110 135,025 134,973 134,912 134,885 0.18%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.04% 30.94% 25.98% 24.35% 22.02% 18.02% 13.66% -
ROE 18.47% 13.07% 5.66% 14.05% 9.57% 4.77% 1.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 310.46 214.62 109.25 275.55 203.86 112.97 55.58 213.83%
EPS 86.83 59.32 24.52 57.46 37.80 18.32 6.98 434.41%
DPS 37.50 0.30 0.00 20.00 10.00 0.00 0.00 -
NAPS 4.70 4.54 4.33 4.09 3.95 3.84 3.72 16.82%
Adjusted Per Share Value based on latest NOSH - 135,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.71 48.84 24.86 62.65 46.33 25.67 12.63 214.30%
EPS 19.78 13.50 5.58 13.07 8.59 4.16 1.59 434.43%
DPS 8.54 0.07 0.00 4.55 2.27 0.00 0.00 -
NAPS 1.0705 1.0331 0.9852 0.93 0.8978 0.8724 0.845 17.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.20 7.70 6.30 5.95 5.35 5.20 4.94 -
P/RPS 2.00 3.59 5.77 2.16 2.62 4.60 8.89 -62.90%
P/EPS 7.14 12.98 25.69 10.35 14.15 28.38 70.77 -78.23%
EY 14.00 7.70 3.89 9.66 7.07 3.52 1.41 360.03%
DY 6.05 0.04 0.00 3.36 1.87 0.00 0.00 -
P/NAPS 1.32 1.70 1.45 1.45 1.35 1.35 1.33 -0.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 -
Price 5.20 6.50 6.75 6.20 5.80 5.25 5.05 -
P/RPS 1.67 3.03 6.18 2.25 2.85 4.65 9.09 -67.58%
P/EPS 5.99 10.96 27.53 10.79 15.34 28.66 72.35 -80.91%
EY 16.70 9.13 3.63 9.27 6.52 3.49 1.38 424.70%
DY 7.21 0.05 0.00 3.23 1.72 0.00 0.00 -
P/NAPS 1.11 1.43 1.56 1.52 1.47 1.37 1.36 -12.63%

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