[FAREAST] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 105.88%
YoY- 215.32%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 66,183 62,074 57,903 50,148 45,303 41,917 41,242 37.18%
PBT 39,435 36,287 33,094 23,161 12,712 13,816 12,626 114.11%
Tax -12,581 -11,434 -10,925 -10,170 -6,402 -9,855 -9,786 18.28%
NP 26,854 24,853 22,169 12,991 6,310 3,961 2,840 349.00%
-
NP to SH 26,854 24,853 22,169 12,991 6,310 3,961 2,840 349.00%
-
Tax Rate 31.90% 31.51% 33.01% 43.91% 50.36% 71.33% 77.51% -
Total Cost 39,329 37,221 35,734 37,157 38,993 37,956 38,402 1.60%
-
Net Worth 317,449 355,737 309,350 370,703 307,570 364,163 307,832 2.07%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 12,414 9,271 9,271 3,114 30 30 30 5514.61%
Div Payout % 46.23% 37.30% 41.82% 23.98% 0.49% 0.78% 1.08% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 317,449 355,737 309,350 370,703 307,570 364,163 307,832 2.07%
NOSH 62,861 62,851 61,870 61,681 61,514 61,514 61,566 1.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 40.58% 40.04% 38.29% 25.91% 13.93% 9.45% 6.89% -
ROE 8.46% 6.99% 7.17% 3.50% 2.05% 1.09% 0.92% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 105.28 98.76 93.59 81.30 73.65 68.14 66.99 35.28%
EPS 42.72 39.54 35.83 21.06 10.26 6.44 4.61 342.98%
DPS 20.00 14.75 15.00 5.05 0.05 0.05 0.05 5388.73%
NAPS 5.05 5.66 5.00 6.01 5.00 5.92 5.00 0.66%
Adjusted Per Share Value based on latest NOSH - 61,681
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.14 10.45 9.75 8.44 7.63 7.06 6.94 37.21%
EPS 4.52 4.19 3.73 2.19 1.06 0.67 0.48 347.76%
DPS 2.09 1.56 1.56 0.52 0.01 0.01 0.01 3456.42%
NAPS 0.5346 0.599 0.5209 0.6242 0.5179 0.6132 0.5184 2.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.55 1.38 1.35 1.30 1.14 1.03 0.98 -
P/RPS 1.47 1.40 1.44 1.60 1.55 1.51 1.46 0.45%
P/EPS 3.63 3.49 3.77 6.17 11.11 16.00 21.24 -69.30%
EY 27.56 28.65 26.54 16.20 9.00 6.25 4.71 225.76%
DY 12.90 10.69 11.11 3.88 0.04 0.05 0.05 3994.14%
P/NAPS 0.31 0.24 0.27 0.22 0.23 0.17 0.20 34.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 -
Price 1.52 1.45 1.41 1.33 1.49 1.14 1.01 -
P/RPS 1.44 1.47 1.51 1.64 2.02 1.67 1.51 -3.12%
P/EPS 3.56 3.67 3.94 6.31 14.53 17.70 21.90 -70.31%
EY 28.10 27.27 25.41 15.84 6.88 5.65 4.57 236.74%
DY 13.16 10.17 10.64 3.80 0.03 0.04 0.05 4049.12%
P/NAPS 0.30 0.26 0.28 0.22 0.30 0.19 0.20 31.13%

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