[FAREAST] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 73.51%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 85,837 142,400 77,435 27,102 18,360 20,233 16,387 31.75%
PBT 19,411 61,180 22,912 12,872 9,261 19,565 6,962 18.61%
Tax -3,920 -9,807 -5,686 -2,610 -2,221 -8,370 -2,612 6.99%
NP 15,491 51,373 17,226 10,262 7,040 11,195 4,350 23.55%
-
NP to SH 14,414 47,030 15,301 9,640 6,554 11,195 4,350 22.07%
-
Tax Rate 20.19% 16.03% 24.82% 20.28% 23.98% 42.78% 37.52% -
Total Cost 70,346 91,027 60,209 16,840 11,320 9,038 12,037 34.17%
-
Net Worth 656,909 613,376 518,129 540,585 326,394 357,109 317,449 12.87%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 312 405 - 66 - - - -
Div Payout % 2.17% 0.86% - 0.69% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 656,909 613,376 518,129 540,585 326,394 357,109 317,449 12.87%
NOSH 135,725 135,104 134,929 133,149 65,278 64,228 62,861 13.67%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.05% 36.08% 22.25% 37.86% 38.34% 55.33% 26.55% -
ROE 2.19% 7.67% 2.95% 1.78% 2.01% 3.13% 1.37% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.24 105.40 57.39 20.35 28.13 31.50 26.07 15.89%
EPS 10.62 34.81 11.34 7.24 4.97 17.43 6.92 7.39%
DPS 0.23 0.30 0.00 0.05 0.00 0.00 0.00 -
NAPS 4.84 4.54 3.84 4.06 5.00 5.56 5.05 -0.70%
Adjusted Per Share Value based on latest NOSH - 133,149
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.45 23.98 13.04 4.56 3.09 3.41 2.76 31.73%
EPS 2.43 7.92 2.58 1.62 1.10 1.89 0.73 22.17%
DPS 0.05 0.07 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.1062 1.0329 0.8725 0.9103 0.5496 0.6014 0.5346 12.87%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 6.15 7.70 5.20 3.50 2.25 1.77 1.55 -
P/RPS 9.72 7.31 9.06 17.20 8.00 5.62 5.95 8.51%
P/EPS 57.91 22.12 45.86 48.34 22.41 10.15 22.40 17.13%
EY 1.73 4.52 2.18 2.07 4.46 9.85 4.46 -14.58%
DY 0.04 0.04 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.27 1.70 1.35 0.86 0.45 0.32 0.31 26.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 23/08/07 18/08/06 05/08/05 13/08/04 22/08/03 -
Price 6.58 6.50 5.25 3.72 2.40 1.75 1.52 -
P/RPS 10.40 6.17 9.15 18.28 8.53 5.56 5.83 10.11%
P/EPS 61.96 18.67 46.30 51.38 23.90 10.04 21.97 18.84%
EY 1.61 5.36 2.16 1.95 4.18 9.96 4.55 -15.88%
DY 0.03 0.05 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.36 1.43 1.37 0.92 0.48 0.31 0.30 28.61%

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