[FAREAST] YoY 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- 71.91%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 113,665 83,060 129,909 122,743 62,897 22,830 22,052 31.41%
PBT 44,647 28,063 51,100 41,370 21,397 18,690 17,505 16.88%
Tax -8,422 -6,585 -10,455 -8,242 -3,406 -5,566 -5,850 6.25%
NP 36,225 21,478 40,645 33,128 17,991 13,124 11,655 20.79%
-
NP to SH 33,836 19,742 37,286 26,304 15,859 11,875 11,655 19.42%
-
Tax Rate 18.86% 23.47% 20.46% 19.92% 15.92% 29.78% 33.42% -
Total Cost 77,440 61,582 89,264 89,615 44,906 9,706 10,397 39.72%
-
Net Worth 734,498 677,994 635,633 533,098 494,060 328,047 361,684 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 136 - 10,143 13,496 - 3,280 4,826 -44.82%
Div Payout % 0.40% - 27.20% 51.31% - 27.63% 41.41% -
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 734,498 677,994 635,633 533,098 494,060 328,047 361,684 12.52%
NOSH 136,270 135,870 135,241 134,961 133,605 65,609 64,356 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 31.87% 25.86% 31.29% 26.99% 28.60% 57.49% 52.85% -
ROE 4.61% 2.91% 5.87% 4.93% 3.21% 3.62% 3.22% -
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 83.41 61.13 96.06 90.95 47.08 34.80 34.27 15.97%
EPS 24.83 14.53 27.57 19.49 11.87 8.99 18.11 5.39%
DPS 0.10 0.00 7.50 10.00 0.00 5.00 7.50 -51.28%
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 19.14 13.99 21.88 20.67 10.59 3.84 3.71 31.43%
EPS 5.70 3.32 6.28 4.43 2.67 2.00 1.96 19.46%
DPS 0.02 0.00 1.71 2.27 0.00 0.55 0.81 -46.02%
NAPS 1.2369 1.1417 1.0704 0.8977 0.832 0.5524 0.6091 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 7.86 10.63 6.45 5.88 8.07 7.41 5.31 6.75%
P/EPS 26.42 44.74 22.49 27.45 32.01 14.25 10.05 17.47%
EY 3.79 2.24 4.45 3.64 3.12 7.02 9.95 -14.85%
DY 0.02 0.00 1.21 1.87 0.00 1.94 4.12 -58.83%
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 8.39 9.99 5.41 6.38 8.79 7.56 5.46 7.41%
P/EPS 28.19 42.05 18.86 29.76 34.88 14.53 10.33 18.20%
EY 3.55 2.38 5.30 3.36 2.87 6.88 9.68 -15.38%
DY 0.01 0.00 1.44 1.72 0.00 1.90 4.01 -63.15%
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