[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.25%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 419,922 275,153 102,954 55,644 59,732 49,152 39,796 48.04%
PBT 160,802 77,480 41,989 38,201 48,913 24,713 18,211 43.71%
Tax -30,439 -16,881 -7,756 -10,659 -16,491 -7,748 -7,939 25.08%
NP 130,363 60,599 34,233 27,542 32,422 16,965 10,272 52.66%
-
NP to SH 117,445 51,020 31,055 25,180 32,422 16,965 10,272 50.03%
-
Tax Rate 18.93% 21.79% 18.47% 27.90% 33.71% 31.35% 43.59% -
Total Cost 289,559 214,554 68,721 28,102 27,310 32,187 29,524 46.25%
-
Net Worth 635,715 533,145 493,928 328,058 361,674 319,868 307,767 12.83%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 50,721 13,497 6,678 3,280 4,826 - 3,083 59.41%
Div Payout % 43.19% 26.46% 21.51% 13.03% 14.89% - 30.02% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 635,715 533,145 493,928 328,058 361,674 319,868 307,767 12.83%
NOSH 135,258 134,973 133,569 65,611 64,354 63,090 61,676 13.96%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 31.04% 22.02% 33.25% 49.50% 54.28% 34.52% 25.81% -
ROE 18.47% 9.57% 6.29% 7.68% 8.96% 5.30% 3.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 310.46 203.86 77.08 84.81 92.82 77.91 64.52 29.90%
EPS 86.83 37.80 23.25 19.07 50.38 26.89 16.66 31.64%
DPS 37.50 10.00 5.00 5.00 7.50 0.00 5.00 39.86%
NAPS 4.70 3.95 3.6979 5.00 5.62 5.07 4.99 -0.99%
Adjusted Per Share Value based on latest NOSH - 65,609
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 70.71 46.33 17.34 9.37 10.06 8.28 6.70 48.05%
EPS 19.78 8.59 5.23 4.24 5.46 2.86 1.73 50.03%
DPS 8.54 2.27 1.12 0.55 0.81 0.00 0.52 59.36%
NAPS 1.0705 0.8978 0.8318 0.5524 0.609 0.5386 0.5183 12.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 6.20 5.35 3.80 2.58 1.82 1.48 1.30 -
P/RPS 2.00 2.62 4.93 3.04 1.96 1.90 2.01 -0.08%
P/EPS 7.14 14.15 16.34 6.72 3.61 5.50 7.81 -1.48%
EY 14.00 7.07 6.12 14.87 27.68 18.17 12.81 1.49%
DY 6.05 1.87 1.32 1.94 4.12 0.00 3.85 7.81%
P/NAPS 1.32 1.35 1.03 0.52 0.32 0.29 0.26 31.06%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 22/11/07 01/12/06 29/11/05 09/11/04 17/11/03 29/11/02 -
Price 5.20 5.80 4.14 2.63 1.87 1.57 1.33 -
P/RPS 1.67 2.85 5.37 3.10 2.01 2.02 2.06 -3.43%
P/EPS 5.99 15.34 17.81 6.85 3.71 5.84 7.99 -4.68%
EY 16.70 6.52 5.62 14.59 26.94 17.13 12.52 4.91%
DY 7.21 1.72 1.21 1.90 4.01 0.00 3.76 11.45%
P/NAPS 1.11 1.47 1.12 0.53 0.33 0.31 0.27 26.54%

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