[FAREAST] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -50.49%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 122,743 77,435 74,975 66,856 62,897 27,102 12,955 347.14%
PBT 41,370 22,912 13,198 17,189 21,397 12,872 7,720 205.91%
Tax -8,242 -5,686 -2,953 -7,710 -3,406 -2,610 -1,740 181.78%
NP 33,128 17,226 10,245 9,479 17,991 10,262 5,980 212.75%
-
NP to SH 26,304 15,301 9,415 7,851 15,859 9,640 5,556 181.68%
-
Tax Rate 19.92% 24.82% 22.37% 44.85% 15.92% 20.28% 22.54% -
Total Cost 89,615 60,209 64,730 57,377 44,906 16,840 6,975 447.70%
-
Net Worth 533,098 518,129 501,773 401,950 494,060 540,585 511,736 2.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,496 - - - - 66 - -
Div Payout % 51.31% - - - - 0.69% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 533,098 518,129 501,773 401,950 494,060 540,585 511,736 2.76%
NOSH 134,961 134,929 134,885 133,983 133,605 133,149 132,918 1.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 26.99% 22.25% 13.66% 14.18% 28.60% 37.86% 46.16% -
ROE 4.93% 2.95% 1.88% 1.95% 3.21% 1.78% 1.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.95 57.39 55.58 49.90 47.08 20.35 9.75 342.52%
EPS 19.49 11.34 6.98 5.86 11.87 7.24 4.18 178.83%
DPS 10.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 3.95 3.84 3.72 3.00 3.6979 4.06 3.85 1.72%
Adjusted Per Share Value based on latest NOSH - 133,983
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.67 13.04 12.63 11.26 10.59 4.56 2.18 347.36%
EPS 4.43 2.58 1.59 1.32 2.67 1.62 0.94 180.82%
DPS 2.27 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.8977 0.8725 0.845 0.6769 0.832 0.9103 0.8617 2.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.35 5.20 4.94 4.44 3.80 3.50 3.44 -
P/RPS 5.88 9.06 8.89 8.90 8.07 17.20 35.29 -69.68%
P/EPS 27.45 45.86 70.77 75.77 32.01 48.34 82.30 -51.87%
EY 3.64 2.18 1.41 1.32 3.12 2.07 1.22 107.11%
DY 1.87 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.35 1.35 1.33 1.48 1.03 0.86 0.89 31.98%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 18/08/06 19/05/06 -
Price 5.80 5.25 5.05 4.84 4.14 3.72 3.48 -
P/RPS 6.38 9.15 9.09 9.70 8.79 18.28 35.70 -68.23%
P/EPS 29.76 46.30 72.35 82.60 34.88 51.38 83.25 -49.59%
EY 3.36 2.16 1.38 1.21 2.87 1.95 1.20 98.53%
DY 1.72 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.47 1.37 1.36 1.61 1.12 0.92 0.90 38.65%

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