[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -75.8%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 372,066 275,153 152,410 74,975 169,810 102,954 40,057 340.07%
PBT 115,946 77,480 36,110 13,198 59,178 41,989 20,592 215.50%
Tax -25,351 -16,881 -8,639 -2,953 -15,466 -7,756 -4,350 222.80%
NP 90,595 60,599 27,471 10,245 43,712 34,233 16,242 213.53%
-
NP to SH 77,593 51,020 24,716 9,415 38,906 31,055 15,196 195.64%
-
Tax Rate 21.86% 21.79% 23.92% 22.37% 26.13% 18.47% 21.12% -
Total Cost 281,471 214,554 124,939 64,730 126,098 68,721 23,815 416.53%
-
Net Worth 552,253 533,145 518,064 501,773 497,376 493,928 540,716 1.41%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 27,005 13,497 - - 13,406 6,678 66 5351.41%
Div Payout % 34.80% 26.46% - - 34.46% 21.51% 0.44% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 552,253 533,145 518,064 501,773 497,376 493,928 540,716 1.41%
NOSH 135,025 134,973 134,912 134,885 134,063 133,569 133,181 0.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.35% 22.02% 18.02% 13.66% 25.74% 33.25% 40.55% -
ROE 14.05% 9.57% 4.77% 1.88% 7.82% 6.29% 2.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 275.55 203.86 112.97 55.58 126.66 77.08 30.08 336.04%
EPS 57.46 37.80 18.32 6.98 29.02 23.25 11.41 192.93%
DPS 20.00 10.00 0.00 0.00 10.00 5.00 0.05 5269.91%
NAPS 4.09 3.95 3.84 3.72 3.71 3.6979 4.06 0.49%
Adjusted Per Share Value based on latest NOSH - 134,885
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.65 46.33 25.67 12.63 28.60 17.34 6.75 339.86%
EPS 13.07 8.59 4.16 1.59 6.55 5.23 2.56 195.62%
DPS 4.55 2.27 0.00 0.00 2.26 1.12 0.01 5750.13%
NAPS 0.93 0.8978 0.8724 0.845 0.8376 0.8318 0.9105 1.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.95 5.35 5.20 4.94 4.44 3.80 3.50 -
P/RPS 2.16 2.62 4.60 8.89 3.51 4.93 11.64 -67.36%
P/EPS 10.35 14.15 28.38 70.77 15.30 16.34 30.67 -51.43%
EY 9.66 7.07 3.52 1.41 6.54 6.12 3.26 105.89%
DY 3.36 1.87 0.00 0.00 2.25 1.32 0.01 4682.16%
P/NAPS 1.45 1.35 1.35 1.33 1.20 1.03 0.86 41.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 18/08/06 -
Price 6.20 5.80 5.25 5.05 4.84 4.14 3.72 -
P/RPS 2.25 2.85 4.65 9.09 3.82 5.37 12.37 -67.79%
P/EPS 10.79 15.34 28.66 72.35 16.68 17.81 32.60 -52.05%
EY 9.27 6.52 3.49 1.38 6.00 5.62 3.07 108.49%
DY 3.23 1.72 0.00 0.00 2.07 1.21 0.01 4558.34%
P/NAPS 1.52 1.47 1.37 1.36 1.30 1.12 0.92 39.62%

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