[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -69.38%
YoY- 116.02%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 80,412 59,732 37,680 17,447 70,994 49,152 28,667 98.27%
PBT 63,087 48,913 31,408 11,843 49,244 24,713 12,972 185.67%
Tax -22,415 -16,491 -10,641 -2,271 -17,985 -7,748 -4,842 176.47%
NP 40,672 32,422 20,767 9,572 31,259 16,965 8,130 191.08%
-
NP to SH 40,672 32,422 20,767 9,572 31,259 16,965 8,130 191.08%
-
Tax Rate 35.53% 33.71% 33.88% 19.18% 36.52% 31.35% 37.33% -
Total Cost 39,740 27,310 16,913 7,875 39,735 32,187 20,537 54.97%
-
Net Worth 369,980 361,674 357,143 349,709 336,349 319,868 317,529 10.67%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,842 4,826 - - 10,808 - - -
Div Payout % 11.91% 14.89% - - 34.58% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 369,980 361,674 357,143 349,709 336,349 319,868 317,529 10.67%
NOSH 64,568 64,354 64,234 64,284 63,582 63,090 62,877 1.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 50.58% 54.28% 55.11% 54.86% 44.03% 34.52% 28.36% -
ROE 10.99% 8.96% 5.81% 2.74% 9.29% 5.30% 2.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 124.54 92.82 58.66 27.14 111.66 77.91 45.59 94.82%
EPS 62.99 50.38 32.33 14.89 49.16 26.89 12.93 185.99%
DPS 7.50 7.50 0.00 0.00 17.00 0.00 0.00 -
NAPS 5.73 5.62 5.56 5.44 5.29 5.07 5.05 8.74%
Adjusted Per Share Value based on latest NOSH - 64,284
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.54 10.06 6.35 2.94 11.96 8.28 4.83 98.19%
EPS 6.85 5.46 3.50 1.61 5.26 2.86 1.37 190.97%
DPS 0.82 0.81 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.623 0.609 0.6014 0.5889 0.5664 0.5386 0.5347 10.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.95 1.82 1.77 1.78 1.60 1.48 1.55 -
P/RPS 1.57 1.96 3.02 6.56 1.43 1.90 3.40 -40.11%
P/EPS 3.10 3.61 5.47 11.95 3.25 5.50 11.99 -59.24%
EY 32.30 27.68 18.27 8.37 30.73 18.17 8.34 145.60%
DY 3.85 4.12 0.00 0.00 10.63 0.00 0.00 -
P/NAPS 0.34 0.32 0.32 0.33 0.30 0.29 0.31 6.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 09/11/04 13/08/04 24/05/04 27/02/04 17/11/03 22/08/03 -
Price 1.99 1.87 1.75 1.80 1.80 1.57 1.52 -
P/RPS 1.60 2.01 2.98 6.63 1.61 2.02 3.33 -38.51%
P/EPS 3.16 3.71 5.41 12.09 3.66 5.84 11.76 -58.19%
EY 31.65 26.94 18.47 8.27 27.31 17.13 8.51 139.09%
DY 3.77 4.01 0.00 0.00 9.44 0.00 0.00 -
P/NAPS 0.35 0.33 0.31 0.33 0.34 0.31 0.30 10.77%

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