[FAREAST] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.02%
YoY- 238.47%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 129,909 142,400 147,613 96,913 122,743 77,435 74,975 44.11%
PBT 51,100 61,180 48,522 38,466 41,370 22,912 13,198 145.96%
Tax -10,455 -9,807 -10,177 -8,470 -8,242 -5,686 -2,953 131.76%
NP 40,645 51,373 38,345 29,996 33,128 17,226 10,245 149.98%
-
NP to SH 37,286 47,030 33,129 26,573 26,304 15,301 9,415 149.68%
-
Tax Rate 20.46% 16.03% 20.97% 22.02% 19.92% 24.82% 22.37% -
Total Cost 89,264 91,027 109,268 66,917 89,615 60,209 64,730 23.82%
-
Net Worth 635,633 613,376 585,026 552,377 533,098 518,129 501,773 17.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 10,143 405 - - 13,496 - - -
Div Payout % 27.20% 0.86% - - 51.31% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 635,633 613,376 585,026 552,377 533,098 518,129 501,773 17.02%
NOSH 135,241 135,104 135,110 135,055 134,961 134,929 134,885 0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.29% 36.08% 25.98% 30.95% 26.99% 22.25% 13.66% -
ROE 5.87% 7.67% 5.66% 4.81% 4.93% 2.95% 1.88% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.06 105.40 109.25 71.76 90.95 57.39 55.58 43.87%
EPS 27.57 34.81 24.52 19.68 19.49 11.34 6.98 149.24%
DPS 7.50 0.30 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.70 4.54 4.33 4.09 3.95 3.84 3.72 16.82%
Adjusted Per Share Value based on latest NOSH - 135,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.88 23.98 24.86 16.32 20.67 13.04 12.63 44.09%
EPS 6.28 7.92 5.58 4.47 4.43 2.58 1.59 149.24%
DPS 1.71 0.07 0.00 0.00 2.27 0.00 0.00 -
NAPS 1.0704 1.0329 0.9852 0.9302 0.8977 0.8725 0.845 17.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.20 7.70 6.30 5.95 5.35 5.20 4.94 -
P/RPS 6.45 7.31 5.77 8.29 5.88 9.06 8.89 -19.20%
P/EPS 22.49 22.12 25.69 30.24 27.45 45.86 70.77 -53.33%
EY 4.45 4.52 3.89 3.31 3.64 2.18 1.41 114.70%
DY 1.21 0.04 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.32 1.70 1.45 1.45 1.35 1.35 1.33 -0.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 -
Price 5.20 6.50 6.75 6.20 5.80 5.25 5.05 -
P/RPS 5.41 6.17 6.18 8.64 6.38 9.15 9.09 -29.17%
P/EPS 18.86 18.67 27.53 31.51 29.76 46.30 72.35 -59.09%
EY 5.30 5.36 3.63 3.17 3.36 2.16 1.38 144.64%
DY 1.44 0.05 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 1.11 1.43 1.56 1.52 1.47 1.37 1.36 -12.63%

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