[FAREAST] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 39.47%
YoY- -53.82%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,903 50,148 45,303 41,917 41,242 38,603 35,074 39.55%
PBT 33,094 23,161 12,712 13,816 12,626 10,163 12,657 89.46%
Tax -10,925 -10,170 -6,402 -9,855 -9,786 -6,043 -5,821 51.97%
NP 22,169 12,991 6,310 3,961 2,840 4,120 6,836 118.62%
-
NP to SH 22,169 12,991 6,310 3,961 2,840 4,120 6,836 118.62%
-
Tax Rate 33.01% 43.91% 50.36% 71.33% 77.51% 59.46% 45.99% -
Total Cost 35,734 37,157 38,993 37,956 38,402 34,483 28,238 16.94%
-
Net Worth 309,350 370,703 307,570 364,163 307,832 341,514 335,849 -5.31%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,271 3,114 30 30 30 - - -
Div Payout % 41.82% 23.98% 0.49% 0.78% 1.08% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 309,350 370,703 307,570 364,163 307,832 341,514 335,849 -5.31%
NOSH 61,870 61,681 61,514 61,514 61,566 61,756 55,974 6.88%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 38.29% 25.91% 13.93% 9.45% 6.89% 10.67% 19.49% -
ROE 7.17% 3.50% 2.05% 1.09% 0.92% 1.21% 2.04% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 93.59 81.30 73.65 68.14 66.99 62.51 62.66 30.56%
EPS 35.83 21.06 10.26 6.44 4.61 6.67 12.21 104.56%
DPS 15.00 5.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 5.00 6.01 5.00 5.92 5.00 5.53 6.00 -11.41%
Adjusted Per Share Value based on latest NOSH - 61,514
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.75 8.44 7.63 7.06 6.94 6.50 5.91 39.49%
EPS 3.73 2.19 1.06 0.67 0.48 0.69 1.15 118.64%
DPS 1.56 0.52 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.5209 0.6242 0.5179 0.6132 0.5184 0.5751 0.5656 -5.32%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.35 1.30 1.14 1.03 0.98 0.79 0.86 -
P/RPS 1.44 1.60 1.55 1.51 1.46 1.26 1.37 3.36%
P/EPS 3.77 6.17 11.11 16.00 21.24 11.84 7.04 -33.98%
EY 26.54 16.20 9.00 6.25 4.71 8.44 14.20 51.55%
DY 11.11 3.88 0.04 0.05 0.05 0.00 0.00 -
P/NAPS 0.27 0.22 0.23 0.17 0.20 0.14 0.14 54.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 26/11/01 28/08/01 -
Price 1.41 1.33 1.49 1.14 1.01 0.94 0.93 -
P/RPS 1.51 1.64 2.02 1.67 1.51 1.50 1.48 1.34%
P/EPS 3.94 6.31 14.53 17.70 21.90 14.09 7.62 -35.50%
EY 25.41 15.84 6.88 5.65 4.57 7.10 13.13 55.10%
DY 10.64 3.80 0.03 0.04 0.05 0.00 0.00 -
P/NAPS 0.28 0.22 0.30 0.19 0.20 0.17 0.16 45.07%

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