[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -83.4%
YoY- -29.47%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 71,315 55,644 32,814 14,454 80,412 59,732 37,680 52.83%
PBT 50,174 38,201 19,511 10,250 63,087 48,913 31,408 36.53%
Tax -14,925 -10,659 -5,093 -3,499 -22,415 -16,491 -10,641 25.22%
NP 35,249 27,542 14,418 6,751 40,672 32,422 20,767 42.15%
-
NP to SH 32,826 25,180 13,305 6,751 40,672 32,422 20,767 35.58%
-
Tax Rate 29.75% 27.90% 26.10% 34.14% 35.53% 33.71% 33.88% -
Total Cost 36,066 28,102 18,396 7,703 39,740 27,310 16,913 65.44%
-
Net Worth 473,543 328,058 326,299 325,578 369,980 361,674 357,143 20.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 23,090 3,280 - - 4,842 4,826 - -
Div Payout % 70.34% 13.03% - - 11.91% 14.89% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 473,543 328,058 326,299 325,578 369,980 361,674 357,143 20.62%
NOSH 131,942 65,611 65,259 65,115 64,568 64,354 64,234 61.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 49.43% 49.50% 43.94% 46.71% 50.58% 54.28% 55.11% -
ROE 6.93% 7.68% 4.08% 2.07% 10.99% 8.96% 5.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.05 84.81 50.28 22.20 124.54 92.82 58.66 -5.29%
EPS 24.90 19.07 10.10 5.13 62.99 50.38 32.33 -15.93%
DPS 17.50 5.00 0.00 0.00 7.50 7.50 0.00 -
NAPS 3.589 5.00 5.00 5.00 5.73 5.62 5.56 -25.24%
Adjusted Per Share Value based on latest NOSH - 65,115
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.01 9.37 5.53 2.43 13.54 10.06 6.35 52.75%
EPS 5.53 4.24 2.24 1.14 6.85 5.46 3.50 35.54%
DPS 3.89 0.55 0.00 0.00 0.82 0.81 0.00 -
NAPS 0.7974 0.5524 0.5495 0.5483 0.623 0.609 0.6014 20.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.65 2.58 2.25 2.01 1.95 1.82 1.77 -
P/RPS 4.90 3.04 4.47 9.06 1.57 1.96 3.02 37.95%
P/EPS 10.65 6.72 11.04 19.39 3.10 3.61 5.47 55.73%
EY 9.39 14.87 9.06 5.16 32.30 27.68 18.27 -35.75%
DY 6.60 1.94 0.00 0.00 3.85 4.12 0.00 -
P/NAPS 0.74 0.52 0.45 0.40 0.34 0.32 0.32 74.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 05/08/05 17/05/05 28/02/05 09/11/04 13/08/04 -
Price 3.10 2.63 2.40 2.11 1.99 1.87 1.75 -
P/RPS 5.74 3.10 4.77 9.51 1.60 2.01 2.98 54.62%
P/EPS 12.46 6.85 11.77 20.35 3.16 3.71 5.41 74.13%
EY 8.03 14.59 8.49 4.91 31.65 26.94 18.47 -42.52%
DY 5.65 1.90 0.00 0.00 3.77 4.01 0.00 -
P/NAPS 0.86 0.53 0.48 0.42 0.35 0.33 0.31 97.06%

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