[FAREAST] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 61.79%
YoY- 30.72%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 66,856 15,671 20,680 21,842 18,107 10,352 7,713 43.30%
PBT 17,189 11,973 14,174 24,531 14,423 7,137 2,027 42.77%
Tax -7,710 -4,266 -5,924 -10,237 -3,488 -2,735 1,010 -
NP 9,479 7,707 8,250 14,294 10,935 4,402 3,037 20.87%
-
NP to SH 7,851 7,646 8,250 14,294 10,935 4,402 3,037 17.14%
-
Tax Rate 44.85% 35.63% 41.79% 41.73% 24.18% 38.32% -49.83% -
Total Cost 57,377 7,964 12,430 7,548 7,172 5,950 4,676 51.84%
-
Net Worth 401,950 503,117 369,894 336,318 309,350 339,846 329,047 3.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 7,629 6,187 - - -
Div Payout % - - - 53.37% 56.58% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 401,950 503,117 369,894 336,318 309,350 339,846 329,047 3.39%
NOSH 133,983 132,051 64,553 63,576 61,870 61,566 55,960 15.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.18% 49.18% 39.89% 65.44% 60.39% 42.52% 39.38% -
ROE 1.95% 1.52% 2.23% 4.25% 3.53% 1.30% 0.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.90 11.87 32.04 34.36 29.27 16.81 13.78 23.90%
EPS 5.86 5.80 12.78 22.48 17.68 7.15 4.93 2.92%
DPS 0.00 0.00 0.00 12.00 10.00 0.00 0.00 -
NAPS 3.00 3.81 5.73 5.29 5.00 5.52 5.88 -10.60%
Adjusted Per Share Value based on latest NOSH - 63,576
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.26 2.64 3.48 3.68 3.05 1.74 1.30 43.28%
EPS 1.32 1.29 1.39 2.41 1.84 0.74 0.51 17.16%
DPS 0.00 0.00 0.00 1.28 1.04 0.00 0.00 -
NAPS 0.6769 0.8472 0.6229 0.5663 0.5209 0.5723 0.5541 3.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.44 2.65 1.95 1.60 1.35 0.98 0.76 -
P/RPS 8.90 22.33 6.09 4.66 4.61 5.83 5.51 8.31%
P/EPS 75.77 45.77 15.26 7.12 7.64 13.71 14.00 32.48%
EY 1.32 2.18 6.55 14.05 13.09 7.30 7.14 -24.51%
DY 0.00 0.00 0.00 7.50 7.41 0.00 0.00 -
P/NAPS 1.48 0.70 0.34 0.30 0.27 0.18 0.13 49.95%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 22/03/01 -
Price 4.84 3.10 1.99 1.80 1.41 1.01 0.80 -
P/RPS 9.70 26.12 6.21 5.24 4.82 6.01 5.80 8.94%
P/EPS 82.60 53.54 15.57 8.01 7.98 14.13 14.74 33.25%
EY 1.21 1.87 6.42 12.49 12.53 7.08 6.78 -24.95%
DY 0.00 0.00 0.00 6.67 7.09 0.00 0.00 -
P/NAPS 1.61 0.81 0.35 0.34 0.28 0.18 0.14 50.21%

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