[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -57.3%
YoY- 251.87%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 526,625 419,922 290,013 147,613 372,066 275,153 152,410 127.69%
PBT 181,200 160,802 109,702 48,522 115,946 77,480 36,110 191.67%
Tax -33,129 -30,439 -19,984 -10,177 -25,351 -16,881 -8,639 144.00%
NP 148,071 130,363 89,718 38,345 90,595 60,599 27,471 205.85%
-
NP to SH 132,612 117,445 80,159 33,129 77,593 51,020 24,716 204.92%
-
Tax Rate 18.28% 18.93% 18.22% 20.97% 21.86% 21.79% 23.92% -
Total Cost 378,554 289,559 200,295 109,268 281,471 214,554 124,939 108.68%
-
Net Worth 644,490 635,715 613,489 585,026 552,253 533,145 518,064 15.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 50,773 50,721 405 - 27,005 13,497 - -
Div Payout % 38.29% 43.19% 0.51% - 34.80% 26.46% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 644,490 635,715 613,489 585,026 552,253 533,145 518,064 15.59%
NOSH 135,397 135,258 135,129 135,110 135,025 134,973 134,912 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 28.12% 31.04% 30.94% 25.98% 24.35% 22.02% 18.02% -
ROE 20.58% 18.47% 13.07% 5.66% 14.05% 9.57% 4.77% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 388.95 310.46 214.62 109.25 275.55 203.86 112.97 127.15%
EPS 97.74 86.83 59.32 24.52 57.46 37.80 18.32 203.78%
DPS 37.50 37.50 0.30 0.00 20.00 10.00 0.00 -
NAPS 4.76 4.70 4.54 4.33 4.09 3.95 3.84 15.31%
Adjusted Per Share Value based on latest NOSH - 135,110
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 88.68 70.71 48.84 24.86 62.65 46.33 25.67 127.66%
EPS 22.33 19.78 13.50 5.58 13.07 8.59 4.16 205.01%
DPS 8.55 8.54 0.07 0.00 4.55 2.27 0.00 -
NAPS 1.0853 1.0705 1.0331 0.9852 0.93 0.8978 0.8724 15.59%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 6.20 7.70 6.30 5.95 5.35 5.20 -
P/RPS 1.32 2.00 3.59 5.77 2.16 2.62 4.60 -56.32%
P/EPS 5.26 7.14 12.98 25.69 10.35 14.15 28.38 -67.32%
EY 19.02 14.00 7.70 3.89 9.66 7.07 3.52 206.35%
DY 7.28 6.05 0.04 0.00 3.36 1.87 0.00 -
P/NAPS 1.08 1.32 1.70 1.45 1.45 1.35 1.35 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 -
Price 5.25 5.20 6.50 6.75 6.20 5.80 5.25 -
P/RPS 1.35 1.67 3.03 6.18 2.25 2.85 4.65 -55.99%
P/EPS 5.36 5.99 10.96 27.53 10.79 15.34 28.66 -67.13%
EY 18.66 16.70 9.13 3.63 9.27 6.52 3.49 204.21%
DY 7.14 7.21 0.05 0.00 3.23 1.72 0.00 -
P/NAPS 1.10 1.11 1.43 1.56 1.52 1.47 1.37 -13.55%

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