[FAREAST] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 22.49%
YoY- 116.02%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 299,900 51,820 57,816 69,788 49,120 32,436 29,736 46.96%
PBT 52,792 30,880 41,000 47,372 24,040 11,268 6,508 41.72%
Tax -11,812 -6,960 -13,996 -9,084 -6,316 -4,280 -4,004 19.74%
NP 40,980 23,920 27,004 38,288 17,724 6,988 2,504 59.30%
-
NP to SH 37,660 22,224 27,004 38,288 17,724 6,988 2,504 57.07%
-
Tax Rate 22.37% 22.54% 34.14% 19.18% 26.27% 37.98% 61.52% -
Total Cost 258,920 27,900 30,812 31,500 31,396 25,448 27,232 45.52%
-
Net Worth 501,773 511,736 325,578 349,709 355,737 364,163 329,208 7.27%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 501,773 511,736 325,578 349,709 355,737 364,163 329,208 7.27%
NOSH 134,885 132,918 65,115 64,284 62,851 61,514 55,892 15.80%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.66% 46.16% 46.71% 54.86% 36.08% 21.54% 8.42% -
ROE 7.51% 4.34% 8.29% 10.95% 4.98% 1.92% 0.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 222.34 38.99 88.79 108.56 78.15 52.73 53.20 26.90%
EPS 27.92 16.72 20.52 59.56 28.20 11.36 4.48 35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.85 5.00 5.44 5.66 5.92 5.89 -7.36%
Adjusted Per Share Value based on latest NOSH - 64,284
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 50.50 8.73 9.74 11.75 8.27 5.46 5.01 46.94%
EPS 6.34 3.74 4.55 6.45 2.98 1.18 0.42 57.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.845 0.8617 0.5483 0.5889 0.599 0.6132 0.5544 7.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.94 3.44 2.01 1.78 1.38 1.03 0.85 -
P/RPS 2.22 8.82 2.26 1.64 1.77 1.95 1.60 5.60%
P/EPS 17.69 20.57 4.85 2.99 4.89 9.07 18.97 -1.15%
EY 5.65 4.86 20.63 33.46 20.43 11.03 5.27 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.89 0.40 0.33 0.24 0.17 0.14 45.50%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 19/05/06 17/05/05 24/05/04 19/05/03 16/05/02 30/05/01 -
Price 5.05 3.48 2.11 1.80 1.45 1.14 0.85 -
P/RPS 2.27 8.93 2.38 1.66 1.86 2.16 1.60 6.00%
P/EPS 18.09 20.81 5.09 3.02 5.14 10.04 18.97 -0.78%
EY 5.53 4.80 19.65 33.09 19.45 9.96 5.27 0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.90 0.42 0.33 0.26 0.19 0.14 46.04%

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