[FAREAST] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 12.11%
YoY- 527.44%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 70,994 67,259 66,183 62,074 57,903 50,148 45,303 34.80%
PBT 49,244 39,136 39,435 36,287 33,094 23,161 12,712 146.04%
Tax -17,334 -10,585 -12,581 -11,434 -10,925 -10,170 -6,402 93.91%
NP 31,910 28,551 26,854 24,853 22,169 12,991 6,310 193.75%
-
NP to SH 31,910 28,551 26,854 24,853 22,169 12,991 6,310 193.75%
-
Tax Rate 35.20% 27.05% 31.90% 31.51% 33.01% 43.91% 50.36% -
Total Cost 39,084 38,708 39,329 37,221 35,734 37,157 38,993 0.15%
-
Net Worth 336,318 319,953 317,449 355,737 309,350 370,703 307,570 6.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,772 9,330 12,414 9,271 9,271 3,114 30 4897.99%
Div Payout % 33.76% 32.68% 46.23% 37.30% 41.82% 23.98% 0.49% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 336,318 319,953 317,449 355,737 309,350 370,703 307,570 6.12%
NOSH 63,576 63,107 62,861 62,851 61,870 61,681 61,514 2.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 44.95% 42.45% 40.58% 40.04% 38.29% 25.91% 13.93% -
ROE 9.49% 8.92% 8.46% 6.99% 7.17% 3.50% 2.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 111.67 106.58 105.28 98.76 93.59 81.30 73.65 31.88%
EPS 50.19 45.24 42.72 39.54 35.83 21.06 10.26 187.33%
DPS 17.00 15.00 20.00 14.75 15.00 5.05 0.05 4719.93%
NAPS 5.29 5.07 5.05 5.66 5.00 6.01 5.00 3.81%
Adjusted Per Share Value based on latest NOSH - 62,851
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.96 11.33 11.14 10.45 9.75 8.44 7.63 34.82%
EPS 5.37 4.81 4.52 4.19 3.73 2.19 1.06 194.10%
DPS 1.81 1.57 2.09 1.56 1.56 0.52 0.01 3069.61%
NAPS 0.5663 0.5388 0.5346 0.599 0.5209 0.6242 0.5179 6.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.60 1.48 1.55 1.38 1.35 1.30 1.14 -
P/RPS 1.43 1.39 1.47 1.40 1.44 1.60 1.55 -5.21%
P/EPS 3.19 3.27 3.63 3.49 3.77 6.17 11.11 -56.37%
EY 31.37 30.57 27.56 28.65 26.54 16.20 9.00 129.36%
DY 10.63 10.14 12.90 10.69 11.11 3.88 0.04 3991.65%
P/NAPS 0.30 0.29 0.31 0.24 0.27 0.22 0.23 19.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 17/11/03 22/08/03 19/05/03 27/02/03 29/11/02 26/08/02 -
Price 1.80 1.57 1.52 1.45 1.41 1.33 1.49 -
P/RPS 1.61 1.47 1.44 1.47 1.51 1.64 2.02 -14.00%
P/EPS 3.59 3.47 3.56 3.67 3.94 6.31 14.53 -60.52%
EY 27.88 28.82 28.10 27.27 25.41 15.84 6.88 153.52%
DY 9.44 9.55 13.16 10.17 10.64 3.80 0.03 4478.08%
P/NAPS 0.34 0.31 0.30 0.26 0.28 0.22 0.30 8.67%

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