[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 106.42%
YoY- 64.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 290,864 243,014 419,922 275,153 102,954 55,644 59,732 30.17%
PBT 89,305 67,244 160,802 77,480 41,989 38,201 48,913 10.54%
Tax -16,277 -14,611 -30,439 -16,881 -7,756 -10,659 -16,491 -0.21%
NP 73,028 52,633 130,363 60,599 34,233 27,542 32,422 14.48%
-
NP to SH 68,466 48,432 117,445 51,020 31,055 25,180 32,422 13.26%
-
Tax Rate 18.23% 21.73% 18.93% 21.79% 18.47% 27.90% 33.71% -
Total Cost 217,836 190,381 289,559 214,554 68,721 28,102 27,310 41.32%
-
Net Worth 734,537 677,912 635,715 533,145 493,928 328,058 361,674 12.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 340 312 50,721 13,497 6,678 3,280 4,826 -35.72%
Div Payout % 0.50% 0.65% 43.19% 26.46% 21.51% 13.03% 14.89% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 734,537 677,912 635,715 533,145 493,928 328,058 361,674 12.52%
NOSH 136,277 135,854 135,258 134,973 133,569 65,611 64,354 13.31%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 25.11% 21.66% 31.04% 22.02% 33.25% 49.50% 54.28% -
ROE 9.32% 7.14% 18.47% 9.57% 6.29% 7.68% 8.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 213.43 178.88 310.46 203.86 77.08 84.81 92.82 14.87%
EPS 50.24 35.65 86.83 37.80 23.25 19.07 50.38 -0.04%
DPS 0.25 0.23 37.50 10.00 5.00 5.00 7.50 -43.25%
NAPS 5.39 4.99 4.70 3.95 3.6979 5.00 5.62 -0.69%
Adjusted Per Share Value based on latest NOSH - 134,961
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 48.98 40.92 70.71 46.33 17.34 9.37 10.06 30.17%
EPS 11.53 8.16 19.78 8.59 5.23 4.24 5.46 13.26%
DPS 0.06 0.05 8.54 2.27 1.12 0.55 0.81 -35.18%
NAPS 1.2369 1.1416 1.0705 0.8978 0.8318 0.5524 0.609 12.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 6.56 6.50 6.20 5.35 3.80 2.58 1.82 -
P/RPS 3.07 3.63 2.00 2.62 4.93 3.04 1.96 7.76%
P/EPS 13.06 18.23 7.14 14.15 16.34 6.72 3.61 23.88%
EY 7.66 5.48 14.00 7.07 6.12 14.87 27.68 -19.26%
DY 0.04 0.04 6.05 1.87 1.32 1.94 4.12 -53.79%
P/NAPS 1.22 1.30 1.32 1.35 1.03 0.52 0.32 24.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 29/11/05 09/11/04 -
Price 7.00 6.11 5.20 5.80 4.14 2.63 1.87 -
P/RPS 3.28 3.42 1.67 2.85 5.37 3.10 2.01 8.50%
P/EPS 13.93 17.14 5.99 15.34 17.81 6.85 3.71 24.65%
EY 7.18 5.83 16.70 6.52 5.62 14.59 26.94 -19.77%
DY 0.04 0.04 7.21 1.72 1.21 1.90 4.01 -53.58%
P/NAPS 1.30 1.22 1.11 1.47 1.12 0.53 0.33 25.65%

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