[FAREAST] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.05%
YoY- 325.58%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 76,161 70,994 67,259 66,183 62,074 57,903 50,148 32.09%
PBT 55,077 49,244 39,136 39,435 36,287 33,094 23,161 78.06%
Tax -18,026 -17,334 -10,585 -12,581 -11,434 -10,925 -10,170 46.40%
NP 37,051 31,910 28,551 26,854 24,853 22,169 12,991 100.98%
-
NP to SH 37,051 31,910 28,551 26,854 24,853 22,169 12,991 100.98%
-
Tax Rate 32.73% 35.20% 27.05% 31.90% 31.51% 33.01% 43.91% -
Total Cost 39,110 39,084 38,708 39,329 37,221 35,734 37,157 3.47%
-
Net Worth 349,709 336,318 319,953 317,449 355,737 309,350 370,703 -3.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 10,772 10,772 9,330 12,414 9,271 9,271 3,114 128.55%
Div Payout % 29.07% 33.76% 32.68% 46.23% 37.30% 41.82% 23.98% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 349,709 336,318 319,953 317,449 355,737 309,350 370,703 -3.80%
NOSH 64,284 63,576 63,107 62,861 62,851 61,870 61,681 2.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 48.65% 44.95% 42.45% 40.58% 40.04% 38.29% 25.91% -
ROE 10.59% 9.49% 8.92% 8.46% 6.99% 7.17% 3.50% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 118.47 111.67 106.58 105.28 98.76 93.59 81.30 28.50%
EPS 57.64 50.19 45.24 42.72 39.54 35.83 21.06 95.54%
DPS 16.76 17.00 15.00 20.00 14.75 15.00 5.05 122.33%
NAPS 5.44 5.29 5.07 5.05 5.66 5.00 6.01 -6.42%
Adjusted Per Share Value based on latest NOSH - 62,861
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.83 11.96 11.33 11.14 10.45 9.75 8.44 32.17%
EPS 6.24 5.37 4.81 4.52 4.19 3.73 2.19 100.85%
DPS 1.81 1.81 1.57 2.09 1.56 1.56 0.52 129.50%
NAPS 0.5889 0.5663 0.5388 0.5346 0.599 0.5209 0.6242 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.78 1.60 1.48 1.55 1.38 1.35 1.30 -
P/RPS 1.50 1.43 1.39 1.47 1.40 1.44 1.60 -4.20%
P/EPS 3.09 3.19 3.27 3.63 3.49 3.77 6.17 -36.90%
EY 32.38 31.37 30.57 27.56 28.65 26.54 16.20 58.60%
DY 9.41 10.63 10.14 12.90 10.69 11.11 3.88 80.41%
P/NAPS 0.33 0.30 0.29 0.31 0.24 0.27 0.22 31.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 17/11/03 22/08/03 19/05/03 27/02/03 29/11/02 -
Price 1.80 1.80 1.57 1.52 1.45 1.41 1.33 -
P/RPS 1.52 1.61 1.47 1.44 1.47 1.51 1.64 -4.93%
P/EPS 3.12 3.59 3.47 3.56 3.67 3.94 6.31 -37.44%
EY 32.02 27.88 28.82 28.10 27.27 25.41 15.84 59.80%
DY 9.31 9.44 9.55 13.16 10.17 10.64 3.80 81.63%
P/NAPS 0.33 0.34 0.31 0.30 0.26 0.28 0.22 31.00%

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