[FAREAST] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.8%
YoY- 99.44%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 516,835 509,669 444,704 372,066 342,009 282,163 231,830 70.40%
PBT 199,268 189,538 151,270 115,946 94,669 74,696 64,656 111.34%
Tax -38,909 -36,696 -32,575 -25,351 -24,591 -19,755 -16,679 75.62%
NP 160,359 152,842 118,695 90,595 70,078 54,941 47,977 123.05%
-
NP to SH 144,018 133,036 101,307 77,593 58,871 48,426 42,765 124.17%
-
Tax Rate 19.53% 19.36% 21.53% 21.86% 25.98% 26.45% 25.80% -
Total Cost 356,476 356,827 326,009 281,471 271,931 227,222 183,853 55.30%
-
Net Worth 635,633 613,376 585,026 552,377 533,098 518,129 501,773 17.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 513 13,901 13,631 13,631 13,631 134 66 290.92%
Div Payout % 0.36% 10.45% 13.46% 17.57% 23.15% 0.28% 0.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 635,633 613,376 585,026 552,377 533,098 518,129 501,773 17.02%
NOSH 135,241 135,104 135,110 135,055 134,961 134,929 134,885 0.17%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.03% 29.99% 26.69% 24.35% 20.49% 19.47% 20.69% -
ROE 22.66% 21.69% 17.32% 14.05% 11.04% 9.35% 8.52% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 382.16 377.24 329.14 275.49 253.41 209.12 171.87 70.11%
EPS 106.49 98.47 74.98 57.45 43.62 35.89 31.70 123.80%
DPS 0.38 10.30 10.10 10.10 10.10 0.10 0.05 285.12%
NAPS 4.70 4.54 4.33 4.09 3.95 3.84 3.72 16.82%
Adjusted Per Share Value based on latest NOSH - 135,055
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 87.03 85.83 74.89 62.65 57.59 47.52 39.04 70.40%
EPS 24.25 22.40 17.06 13.07 9.91 8.15 7.20 124.19%
DPS 0.09 2.34 2.30 2.30 2.30 0.02 0.01 330.94%
NAPS 1.0704 1.0329 0.9852 0.9302 0.8977 0.8725 0.845 17.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 6.20 7.70 6.30 5.95 5.35 5.20 4.94 -
P/RPS 1.62 2.04 1.91 2.16 2.11 2.49 2.87 -31.62%
P/EPS 5.82 7.82 8.40 10.36 12.26 14.49 15.58 -48.03%
EY 17.18 12.79 11.90 9.66 8.15 6.90 6.42 92.40%
DY 0.06 1.34 1.60 1.70 1.89 0.02 0.01 229.11%
P/NAPS 1.32 1.70 1.45 1.45 1.35 1.35 1.33 -0.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 -
Price 5.20 6.50 6.75 6.20 5.80 5.25 5.05 -
P/RPS 1.36 1.72 2.05 2.25 2.29 2.51 2.94 -40.10%
P/EPS 4.88 6.60 9.00 10.79 13.30 14.63 15.93 -54.45%
EY 20.48 15.15 11.11 9.27 7.52 6.84 6.28 119.43%
DY 0.07 1.58 1.50 1.63 1.74 0.02 0.01 264.63%
P/NAPS 1.11 1.43 1.56 1.52 1.47 1.37 1.36 -12.63%

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