[FAREAST] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.92%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 372,066 342,009 282,163 231,830 169,810 118,625 78,558 181.22%
PBT 115,946 94,669 74,696 64,656 59,178 53,962 51,255 72.06%
Tax -25,351 -24,591 -19,755 -16,679 -15,466 -12,022 -14,182 47.13%
NP 90,595 70,078 54,941 47,977 43,712 41,940 37,073 81.13%
-
NP to SH 77,593 58,871 48,426 42,765 38,906 38,701 34,717 70.69%
-
Tax Rate 21.86% 25.98% 26.45% 25.80% 26.13% 22.28% 27.67% -
Total Cost 281,471 271,931 227,222 183,853 126,098 76,685 41,485 257.14%
-
Net Worth 552,377 533,098 518,129 501,773 401,950 494,060 540,585 1.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,631 13,631 134 66 66 66 3,347 154.37%
Div Payout % 17.57% 23.15% 0.28% 0.16% 0.17% 0.17% 9.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 552,377 533,098 518,129 501,773 401,950 494,060 540,585 1.44%
NOSH 135,055 134,961 134,929 134,885 133,983 133,605 133,149 0.94%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 24.35% 20.49% 19.47% 20.69% 25.74% 35.36% 47.19% -
ROE 14.05% 11.04% 9.35% 8.52% 9.68% 7.83% 6.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 275.49 253.41 209.12 171.87 126.74 88.79 59.00 178.58%
EPS 57.45 43.62 35.89 31.70 29.04 28.97 26.07 69.09%
DPS 10.10 10.10 0.10 0.05 0.05 0.05 2.51 152.34%
NAPS 4.09 3.95 3.84 3.72 3.00 3.6979 4.06 0.49%
Adjusted Per Share Value based on latest NOSH - 134,885
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.65 57.59 47.52 39.04 28.60 19.98 13.23 181.19%
EPS 13.07 9.91 8.15 7.20 6.55 6.52 5.85 70.65%
DPS 2.30 2.30 0.02 0.01 0.01 0.01 0.56 155.80%
NAPS 0.9302 0.8977 0.8725 0.845 0.6769 0.832 0.9103 1.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.95 5.35 5.20 4.94 4.44 3.80 3.50 -
P/RPS 2.16 2.11 2.49 2.87 3.50 4.28 5.93 -48.90%
P/EPS 10.36 12.26 14.49 15.58 15.29 13.12 13.42 -15.80%
EY 9.66 8.15 6.90 6.42 6.54 7.62 7.45 18.85%
DY 1.70 1.89 0.02 0.01 0.01 0.01 0.72 77.03%
P/NAPS 1.45 1.35 1.35 1.33 1.48 1.03 0.86 41.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 18/08/06 -
Price 6.20 5.80 5.25 5.05 4.84 4.14 3.72 -
P/RPS 2.25 2.29 2.51 2.94 3.82 4.66 6.31 -49.62%
P/EPS 10.79 13.30 14.63 15.93 16.67 14.29 14.27 -16.96%
EY 9.27 7.52 6.84 6.28 6.00 7.00 7.01 20.41%
DY 1.63 1.74 0.02 0.01 0.01 0.01 0.68 78.82%
P/NAPS 1.52 1.47 1.37 1.36 1.61 1.12 0.92 39.62%

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