[FAREAST] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 20.98%
YoY- 224.32%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 483,468 354,398 319,908 580,026 304,820 80,114 65,628 39.46%
PBT 129,628 89,316 78,362 219,404 72,220 41,184 39,022 22.14%
Tax -26,324 -15,710 -16,052 -39,968 -17,278 -8,700 -10,186 17.13%
NP 103,304 73,606 62,310 179,436 54,942 32,484 28,836 23.68%
-
NP to SH 95,504 69,260 57,380 160,318 49,432 30,392 26,610 23.72%
-
Tax Rate 20.31% 17.59% 20.48% 18.22% 23.92% 21.12% 26.10% -
Total Cost 380,164 280,792 257,598 400,590 249,878 47,630 36,792 47.55%
-
Net Worth 979,073 700,228 656,857 613,489 518,064 540,716 326,299 20.08%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 546 408 624 810 - 133 - -
Div Payout % 0.57% 0.59% 1.09% 0.51% - 0.44% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 979,073 700,228 656,857 613,489 518,064 540,716 326,299 20.08%
NOSH 136,551 136,231 135,714 135,129 134,912 133,181 65,259 13.08%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.37% 20.77% 19.48% 30.94% 18.02% 40.55% 43.94% -
ROE 9.75% 9.89% 8.74% 26.13% 9.54% 5.62% 8.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 354.06 260.14 235.72 429.24 225.94 60.15 100.56 23.32%
EPS 69.94 50.84 42.28 118.64 36.64 22.82 20.20 22.98%
DPS 0.40 0.30 0.46 0.60 0.00 0.10 0.00 -
NAPS 7.17 5.14 4.84 4.54 3.84 4.06 5.00 6.18%
Adjusted Per Share Value based on latest NOSH - 135,104
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 81.41 59.68 53.87 97.67 51.33 13.49 11.05 39.47%
EPS 16.08 11.66 9.66 27.00 8.32 5.12 4.48 23.72%
DPS 0.09 0.07 0.11 0.14 0.00 0.02 0.00 -
NAPS 1.6487 1.1792 1.1061 1.0331 0.8724 0.9105 0.5495 20.08%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 7.35 6.70 6.15 7.70 5.20 3.50 2.25 -
P/RPS 2.08 2.58 2.61 1.79 2.30 5.82 2.24 -1.22%
P/EPS 10.51 13.18 14.55 6.49 14.19 15.34 5.52 11.32%
EY 9.52 7.59 6.87 15.41 7.05 6.52 18.12 -10.16%
DY 0.05 0.04 0.07 0.08 0.00 0.03 0.00 -
P/NAPS 1.03 1.30 1.27 1.70 1.35 0.86 0.45 14.79%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 10/08/11 25/08/10 19/08/09 21/08/08 23/08/07 18/08/06 05/08/05 -
Price 7.00 6.80 6.58 6.50 5.25 3.72 2.40 -
P/RPS 1.98 2.61 2.79 1.51 2.32 6.18 2.39 -3.08%
P/EPS 10.01 13.38 15.56 5.48 14.33 16.30 5.89 9.23%
EY 9.99 7.48 6.43 18.25 6.98 6.13 16.99 -8.46%
DY 0.06 0.04 0.07 0.09 0.00 0.03 0.00 -
P/NAPS 0.98 1.32 1.36 1.43 1.37 0.92 0.48 12.62%

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