[FAREAST] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 13.24%
YoY- 39.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 444,704 372,066 342,009 282,163 231,830 169,810 118,625 141.12%
PBT 151,270 115,946 94,669 74,696 64,656 59,178 53,962 98.68%
Tax -32,575 -25,351 -24,591 -19,755 -16,679 -15,466 -12,022 94.24%
NP 118,695 90,595 70,078 54,941 47,977 43,712 41,940 99.95%
-
NP to SH 101,307 77,593 58,871 48,426 42,765 38,906 38,701 89.82%
-
Tax Rate 21.53% 21.86% 25.98% 26.45% 25.80% 26.13% 22.28% -
Total Cost 326,009 281,471 271,931 227,222 183,853 126,098 76,685 162.19%
-
Net Worth 585,026 552,377 533,098 518,129 501,773 401,950 494,060 11.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 13,631 13,631 13,631 134 66 66 66 3382.68%
Div Payout % 13.46% 17.57% 23.15% 0.28% 0.16% 0.17% 0.17% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 585,026 552,377 533,098 518,129 501,773 401,950 494,060 11.91%
NOSH 135,110 135,055 134,961 134,929 134,885 133,983 133,605 0.74%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.69% 24.35% 20.49% 19.47% 20.69% 25.74% 35.36% -
ROE 17.32% 14.05% 11.04% 9.35% 8.52% 9.68% 7.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 329.14 275.49 253.41 209.12 171.87 126.74 88.79 139.33%
EPS 74.98 57.45 43.62 35.89 31.70 29.04 28.97 88.39%
DPS 10.10 10.10 10.10 0.10 0.05 0.05 0.05 3331.61%
NAPS 4.33 4.09 3.95 3.84 3.72 3.00 3.6979 11.08%
Adjusted Per Share Value based on latest NOSH - 134,929
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.89 62.65 57.59 47.52 39.04 28.60 19.98 141.10%
EPS 17.06 13.07 9.91 8.15 7.20 6.55 6.52 89.77%
DPS 2.30 2.30 2.30 0.02 0.01 0.01 0.01 3641.52%
NAPS 0.9852 0.9302 0.8977 0.8725 0.845 0.6769 0.832 11.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.30 5.95 5.35 5.20 4.94 4.44 3.80 -
P/RPS 1.91 2.16 2.11 2.49 2.87 3.50 4.28 -41.57%
P/EPS 8.40 10.36 12.26 14.49 15.58 15.29 13.12 -25.69%
EY 11.90 9.66 8.15 6.90 6.42 6.54 7.62 34.56%
DY 1.60 1.70 1.89 0.02 0.01 0.01 0.01 2838.14%
P/NAPS 1.45 1.45 1.35 1.35 1.33 1.48 1.03 25.58%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 -
Price 6.75 6.20 5.80 5.25 5.05 4.84 4.14 -
P/RPS 2.05 2.25 2.29 2.51 2.94 3.82 4.66 -42.12%
P/EPS 9.00 10.79 13.30 14.63 15.93 16.67 14.29 -26.50%
EY 11.11 9.27 7.52 6.84 6.28 6.00 7.00 36.02%
DY 1.50 1.63 1.74 0.02 0.01 0.01 0.01 2714.51%
P/NAPS 1.56 1.52 1.47 1.37 1.36 1.61 1.12 24.69%

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