[FAREAST] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.17%
YoY- -29.47%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 15,671 22,830 18,360 14,454 20,680 22,052 20,233 -15.62%
PBT 11,973 18,690 9,261 10,250 14,174 17,505 19,565 -27.85%
Tax -4,266 -5,566 -2,221 -3,499 -5,924 -5,850 -8,370 -36.11%
NP 7,707 13,124 7,040 6,751 8,250 11,655 11,195 -21.98%
-
NP to SH 7,646 11,875 6,554 6,751 8,250 11,655 11,195 -22.39%
-
Tax Rate 35.63% 29.78% 23.98% 34.14% 41.79% 33.42% 42.78% -
Total Cost 7,964 9,706 11,320 7,703 12,430 10,397 9,038 -8.06%
-
Net Worth 503,117 328,047 326,394 325,578 369,894 361,684 357,109 25.59%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 3,280 - - - 4,826 - -
Div Payout % - 27.63% - - - 41.41% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 503,117 328,047 326,394 325,578 369,894 361,684 357,109 25.59%
NOSH 132,051 65,609 65,278 65,115 64,553 64,356 64,228 61.47%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 49.18% 57.49% 38.34% 46.71% 39.89% 52.85% 55.33% -
ROE 1.52% 3.62% 2.01% 2.07% 2.23% 3.22% 3.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.87 34.80 28.13 22.20 32.04 34.27 31.50 -47.73%
EPS 5.80 8.99 4.97 5.13 12.78 18.11 17.43 -51.88%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.81 5.00 5.00 5.00 5.73 5.62 5.56 -22.22%
Adjusted Per Share Value based on latest NOSH - 65,115
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.64 3.84 3.09 2.43 3.48 3.71 3.41 -15.64%
EPS 1.29 2.00 1.10 1.14 1.39 1.96 1.89 -22.42%
DPS 0.00 0.55 0.00 0.00 0.00 0.81 0.00 -
NAPS 0.8472 0.5524 0.5496 0.5483 0.6229 0.6091 0.6014 25.58%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.65 2.58 2.25 2.01 1.95 1.82 1.77 -
P/RPS 22.33 7.41 8.00 9.06 6.09 5.31 5.62 150.23%
P/EPS 45.77 14.25 22.41 19.39 15.26 10.05 10.15 172.19%
EY 2.18 7.02 4.46 5.16 6.55 9.95 9.85 -63.31%
DY 0.00 1.94 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.70 0.52 0.45 0.40 0.34 0.32 0.32 68.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 05/08/05 17/05/05 28/02/05 09/11/04 13/08/04 -
Price 3.10 2.63 2.40 2.11 1.99 1.87 1.75 -
P/RPS 26.12 7.56 8.53 9.51 6.21 5.46 5.56 179.71%
P/EPS 53.54 14.53 23.90 20.35 15.57 10.33 10.04 204.30%
EY 1.87 6.88 4.18 4.91 6.42 9.68 9.96 -67.11%
DY 0.00 1.90 0.00 0.00 0.00 4.01 0.00 -
P/NAPS 0.81 0.53 0.48 0.42 0.35 0.33 0.31 89.37%

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