[FAREAST] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 70.65%
YoY- 680.6%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 67,259 66,183 62,074 57,903 50,148 45,303 41,917 37.01%
PBT 39,136 39,435 36,287 33,094 23,161 12,712 13,816 100.07%
Tax -10,585 -12,581 -11,434 -10,925 -10,170 -6,402 -9,855 4.87%
NP 28,551 26,854 24,853 22,169 12,991 6,310 3,961 272.69%
-
NP to SH 28,551 26,854 24,853 22,169 12,991 6,310 3,961 272.69%
-
Tax Rate 27.05% 31.90% 31.51% 33.01% 43.91% 50.36% 71.33% -
Total Cost 38,708 39,329 37,221 35,734 37,157 38,993 37,956 1.31%
-
Net Worth 319,953 317,449 355,737 309,350 370,703 307,570 364,163 -8.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 9,330 12,414 9,271 9,271 3,114 30 30 4474.29%
Div Payout % 32.68% 46.23% 37.30% 41.82% 23.98% 0.49% 0.78% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 319,953 317,449 355,737 309,350 370,703 307,570 364,163 -8.25%
NOSH 63,107 62,861 62,851 61,870 61,681 61,514 61,514 1.71%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 42.45% 40.58% 40.04% 38.29% 25.91% 13.93% 9.45% -
ROE 8.92% 8.46% 6.99% 7.17% 3.50% 2.05% 1.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 106.58 105.28 98.76 93.59 81.30 73.65 68.14 34.70%
EPS 45.24 42.72 39.54 35.83 21.06 10.26 6.44 266.36%
DPS 15.00 20.00 14.75 15.00 5.05 0.05 0.05 4365.88%
NAPS 5.07 5.05 5.66 5.00 6.01 5.00 5.92 -9.80%
Adjusted Per Share Value based on latest NOSH - 61,870
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.33 11.14 10.45 9.75 8.44 7.63 7.06 37.03%
EPS 4.81 4.52 4.19 3.73 2.19 1.06 0.67 271.70%
DPS 1.57 2.09 1.56 1.56 0.52 0.01 0.01 2801.33%
NAPS 0.5388 0.5346 0.599 0.5209 0.6242 0.5179 0.6132 -8.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.48 1.55 1.38 1.35 1.30 1.14 1.03 -
P/RPS 1.39 1.47 1.40 1.44 1.60 1.55 1.51 -5.36%
P/EPS 3.27 3.63 3.49 3.77 6.17 11.11 16.00 -65.27%
EY 30.57 27.56 28.65 26.54 16.20 9.00 6.25 187.86%
DY 10.14 12.90 10.69 11.11 3.88 0.04 0.05 3340.66%
P/NAPS 0.29 0.31 0.24 0.27 0.22 0.23 0.17 42.72%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 22/08/03 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 -
Price 1.57 1.52 1.45 1.41 1.33 1.49 1.14 -
P/RPS 1.47 1.44 1.47 1.51 1.64 2.02 1.67 -8.14%
P/EPS 3.47 3.56 3.67 3.94 6.31 14.53 17.70 -66.21%
EY 28.82 28.10 27.27 25.41 15.84 6.88 5.65 196.02%
DY 9.55 13.16 10.17 10.64 3.80 0.03 0.04 3735.73%
P/NAPS 0.31 0.30 0.26 0.28 0.22 0.30 0.19 38.55%

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