[FAREAST] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY- 51.0%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 74,192 79,642 65,536 39,796 41,186 45,216 66,728 -0.11%
PBT 50,934 65,217 32,950 18,211 10,848 15,453 33,053 -0.45%
Tax -14,212 -21,988 -10,330 -7,939 -4,045 -6,124 130 -
NP 36,722 43,229 22,620 10,272 6,802 9,329 33,184 -0.10%
-
NP to SH 33,573 43,229 22,620 10,272 6,802 9,329 33,184 -0.01%
-
Tax Rate 27.90% 33.72% 31.35% 43.59% 37.29% 39.63% -0.39% -
Total Cost 37,469 36,413 42,916 29,524 34,384 35,886 33,544 -0.11%
-
Net Worth 328,058 361,674 319,868 307,767 340,749 254,894 224,015 -0.40%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,374 6,435 - 3,083 - - - -100.00%
Div Payout % 13.03% 14.89% - 30.02% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 328,058 361,674 319,868 307,767 340,749 254,894 224,015 -0.40%
NOSH 65,611 64,354 63,090 61,676 61,618 56,020 56,003 -0.16%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 49.50% 54.28% 34.52% 25.81% 16.52% 20.63% 49.73% -
ROE 10.23% 11.95% 7.07% 3.34% 2.00% 3.66% 14.81% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 113.08 123.76 103.88 64.52 66.84 80.71 119.15 0.05%
EPS 25.43 67.17 35.85 16.66 11.04 16.65 59.25 0.90%
DPS 6.67 10.00 0.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 5.00 5.62 5.07 4.99 5.53 4.55 4.00 -0.23%
Adjusted Per Share Value based on latest NOSH - 61,681
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.49 13.41 11.04 6.70 6.94 7.61 11.24 -0.11%
EPS 5.65 7.28 3.81 1.73 1.15 1.57 5.59 -0.01%
DPS 0.74 1.08 0.00 0.52 0.00 0.00 0.00 -100.00%
NAPS 0.5524 0.609 0.5386 0.5183 0.5738 0.4292 0.3772 -0.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.58 1.82 1.48 1.30 0.79 1.10 0.00 -
P/RPS 2.28 1.47 1.42 2.01 1.18 1.36 0.00 -100.00%
P/EPS 5.04 2.71 4.13 7.81 7.16 6.61 0.00 -100.00%
EY 19.83 36.91 24.23 12.81 13.97 15.14 0.00 -100.00%
DY 2.58 5.49 0.00 3.85 0.00 0.00 0.00 -100.00%
P/NAPS 0.52 0.32 0.29 0.26 0.14 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 09/11/04 17/11/03 29/11/02 26/11/01 28/11/00 25/11/99 -
Price 2.63 1.87 1.57 1.33 0.94 1.04 0.00 -
P/RPS 2.33 1.51 1.51 2.06 1.41 1.29 0.00 -100.00%
P/EPS 5.14 2.78 4.38 7.99 8.51 6.24 0.00 -100.00%
EY 19.46 35.92 22.84 12.52 11.74 16.01 0.00 -100.00%
DY 2.53 5.35 0.00 3.76 0.00 0.00 0.00 -100.00%
P/NAPS 0.53 0.33 0.31 0.27 0.17 0.23 0.00 -100.00%

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