[FAREAST] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 59.3%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 62,074 57,903 50,148 45,303 41,917 41,242 38,603 37.29%
PBT 36,287 33,094 23,161 12,712 13,816 12,626 10,163 133.78%
Tax -11,434 -10,925 -10,170 -6,402 -9,855 -9,786 -6,043 53.03%
NP 24,853 22,169 12,991 6,310 3,961 2,840 4,120 231.73%
-
NP to SH 24,853 22,169 12,991 6,310 3,961 2,840 4,120 231.73%
-
Tax Rate 31.51% 33.01% 43.91% 50.36% 71.33% 77.51% 59.46% -
Total Cost 37,221 35,734 37,157 38,993 37,956 38,402 34,483 5.23%
-
Net Worth 355,737 309,350 370,703 307,570 364,163 307,832 341,514 2.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,271 9,271 3,114 30 30 30 - -
Div Payout % 37.30% 41.82% 23.98% 0.49% 0.78% 1.08% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 355,737 309,350 370,703 307,570 364,163 307,832 341,514 2.76%
NOSH 62,851 61,870 61,681 61,514 61,514 61,566 61,756 1.17%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 40.04% 38.29% 25.91% 13.93% 9.45% 6.89% 10.67% -
ROE 6.99% 7.17% 3.50% 2.05% 1.09% 0.92% 1.21% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 98.76 93.59 81.30 73.65 68.14 66.99 62.51 35.68%
EPS 39.54 35.83 21.06 10.26 6.44 4.61 6.67 227.90%
DPS 14.75 15.00 5.05 0.05 0.05 0.05 0.00 -
NAPS 5.66 5.00 6.01 5.00 5.92 5.00 5.53 1.56%
Adjusted Per Share Value based on latest NOSH - 61,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.45 9.75 8.44 7.63 7.06 6.94 6.50 37.27%
EPS 4.19 3.73 2.19 1.06 0.67 0.48 0.69 233.21%
DPS 1.56 1.56 0.52 0.01 0.01 0.01 0.00 -
NAPS 0.599 0.5209 0.6242 0.5179 0.6132 0.5184 0.5751 2.75%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.38 1.35 1.30 1.14 1.03 0.98 0.79 -
P/RPS 1.40 1.44 1.60 1.55 1.51 1.46 1.26 7.28%
P/EPS 3.49 3.77 6.17 11.11 16.00 21.24 11.84 -55.74%
EY 28.65 26.54 16.20 9.00 6.25 4.71 8.44 126.03%
DY 10.69 11.11 3.88 0.04 0.05 0.05 0.00 -
P/NAPS 0.24 0.27 0.22 0.23 0.17 0.20 0.14 43.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 26/11/01 -
Price 1.45 1.41 1.33 1.49 1.14 1.01 0.94 -
P/RPS 1.47 1.51 1.64 2.02 1.67 1.51 1.50 -1.33%
P/EPS 3.67 3.94 6.31 14.53 17.70 21.90 14.09 -59.24%
EY 27.27 25.41 15.84 6.88 5.65 4.57 7.10 145.45%
DY 10.17 10.64 3.80 0.03 0.04 0.05 0.00 -
P/NAPS 0.26 0.28 0.22 0.30 0.19 0.20 0.17 32.77%

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