[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 108.67%
YoY- 65.16%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 102,954 55,644 59,732 49,152 39,796 30,890 33,912 20.32%
PBT 41,989 38,201 48,913 24,713 18,211 8,136 11,590 23.91%
Tax -7,756 -10,659 -16,491 -7,748 -7,939 -3,034 -4,593 9.12%
NP 34,233 27,542 32,422 16,965 10,272 5,102 6,997 30.27%
-
NP to SH 31,055 25,180 32,422 16,965 10,272 5,102 6,997 28.18%
-
Tax Rate 18.47% 27.90% 33.71% 31.35% 43.59% 37.29% 39.63% -
Total Cost 68,721 28,102 27,310 32,187 29,524 25,788 26,915 16.90%
-
Net Worth 493,928 328,058 361,674 319,868 307,767 340,749 254,894 11.65%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,678 3,280 4,826 - 3,083 - - -
Div Payout % 21.51% 13.03% 14.89% - 30.02% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 493,928 328,058 361,674 319,868 307,767 340,749 254,894 11.65%
NOSH 133,569 65,611 64,354 63,090 61,676 61,618 56,020 15.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 33.25% 49.50% 54.28% 34.52% 25.81% 16.52% 20.63% -
ROE 6.29% 7.68% 8.96% 5.30% 3.34% 1.50% 2.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 77.08 84.81 92.82 77.91 64.52 50.13 60.53 4.10%
EPS 23.25 19.07 50.38 26.89 16.66 8.28 12.49 10.90%
DPS 5.00 5.00 7.50 0.00 5.00 0.00 0.00 -
NAPS 3.6979 5.00 5.62 5.07 4.99 5.53 4.55 -3.39%
Adjusted Per Share Value based on latest NOSH - 63,107
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.34 9.37 10.06 8.28 6.70 5.20 5.71 20.32%
EPS 5.23 4.24 5.46 2.86 1.73 0.86 1.18 28.15%
DPS 1.12 0.55 0.81 0.00 0.52 0.00 0.00 -
NAPS 0.8318 0.5524 0.609 0.5386 0.5183 0.5738 0.4292 11.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.80 2.58 1.82 1.48 1.30 0.79 1.10 -
P/RPS 4.93 3.04 1.96 1.90 2.01 1.58 1.82 18.05%
P/EPS 16.34 6.72 3.61 5.50 7.81 9.54 8.81 10.83%
EY 6.12 14.87 27.68 18.17 12.81 10.48 11.35 -9.77%
DY 1.32 1.94 4.12 0.00 3.85 0.00 0.00 -
P/NAPS 1.03 0.52 0.32 0.29 0.26 0.14 0.24 27.46%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 01/12/06 29/11/05 09/11/04 17/11/03 29/11/02 26/11/01 28/11/00 -
Price 4.14 2.63 1.87 1.57 1.33 0.94 1.04 -
P/RPS 5.37 3.10 2.01 2.02 2.06 1.88 1.72 20.88%
P/EPS 17.81 6.85 3.71 5.84 7.99 11.35 8.33 13.49%
EY 5.62 14.59 26.94 17.13 12.52 8.81 12.01 -11.88%
DY 1.21 1.90 4.01 0.00 3.76 0.00 0.00 -
P/NAPS 1.12 0.53 0.33 0.31 0.27 0.17 0.23 30.17%

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