[FAREAST] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 71.91%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 142,400 147,613 96,913 122,743 77,435 74,975 66,856 65.62%
PBT 61,180 48,522 38,466 41,370 22,912 13,198 17,189 133.29%
Tax -9,807 -10,177 -8,470 -8,242 -5,686 -2,953 -7,710 17.41%
NP 51,373 38,345 29,996 33,128 17,226 10,245 9,479 208.86%
-
NP to SH 47,030 33,129 26,573 26,304 15,301 9,415 7,851 230.19%
-
Tax Rate 16.03% 20.97% 22.02% 19.92% 24.82% 22.37% 44.85% -
Total Cost 91,027 109,268 66,917 89,615 60,209 64,730 57,377 36.06%
-
Net Worth 613,376 585,026 552,377 533,098 518,129 501,773 401,950 32.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 405 - - 13,496 - - - -
Div Payout % 0.86% - - 51.31% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 613,376 585,026 552,377 533,098 518,129 501,773 401,950 32.58%
NOSH 135,104 135,110 135,055 134,961 134,929 134,885 133,983 0.55%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.08% 25.98% 30.95% 26.99% 22.25% 13.66% 14.18% -
ROE 7.67% 5.66% 4.81% 4.93% 2.95% 1.88% 1.95% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 105.40 109.25 71.76 90.95 57.39 55.58 49.90 64.69%
EPS 34.81 24.52 19.68 19.49 11.34 6.98 5.86 228.35%
DPS 0.30 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.54 4.33 4.09 3.95 3.84 3.72 3.00 31.84%
Adjusted Per Share Value based on latest NOSH - 134,961
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.98 24.86 16.32 20.67 13.04 12.63 11.26 65.60%
EPS 7.92 5.58 4.47 4.43 2.58 1.59 1.32 230.55%
DPS 0.07 0.00 0.00 2.27 0.00 0.00 0.00 -
NAPS 1.0329 0.9852 0.9302 0.8977 0.8725 0.845 0.6769 32.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.70 6.30 5.95 5.35 5.20 4.94 4.44 -
P/RPS 7.31 5.77 8.29 5.88 9.06 8.89 8.90 -12.30%
P/EPS 22.12 25.69 30.24 27.45 45.86 70.77 75.77 -56.02%
EY 4.52 3.89 3.31 3.64 2.18 1.41 1.32 127.35%
DY 0.04 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 1.70 1.45 1.45 1.35 1.35 1.33 1.48 9.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 -
Price 6.50 6.75 6.20 5.80 5.25 5.05 4.84 -
P/RPS 6.17 6.18 8.64 6.38 9.15 9.09 9.70 -26.05%
P/EPS 18.67 27.53 31.51 29.76 46.30 72.35 82.60 -62.92%
EY 5.36 3.63 3.17 3.36 2.16 1.38 1.21 169.96%
DY 0.05 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 1.43 1.56 1.52 1.47 1.37 1.36 1.61 -7.60%

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