[FAREAST] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.47%
YoY- 63.46%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 282,163 78,558 75,546 80,007 66,183 45,303 35,074 41.53%
PBT 74,696 51,255 51,190 67,680 39,435 12,712 12,657 34.41%
Tax -19,755 -14,182 -17,494 -23,784 -12,581 -6,402 -5,821 22.57%
NP 54,941 37,073 33,696 43,896 26,854 6,310 6,836 41.50%
-
NP to SH 48,426 34,717 33,210 43,896 26,854 6,310 6,836 38.56%
-
Tax Rate 26.45% 27.67% 34.17% 35.14% 31.90% 50.36% 45.99% -
Total Cost 227,222 41,485 41,850 36,111 39,329 38,993 28,238 41.53%
-
Net Worth 518,129 540,585 326,394 357,109 317,449 307,570 335,849 7.48%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 134 3,347 17,737 7,629 12,414 30 - -
Div Payout % 0.28% 9.64% 53.41% 17.38% 46.23% 0.49% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 518,129 540,585 326,394 357,109 317,449 307,570 335,849 7.48%
NOSH 134,929 133,149 65,278 64,228 62,861 61,514 55,974 15.78%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.47% 47.19% 44.60% 54.87% 40.58% 13.93% 19.49% -
ROE 9.35% 6.42% 10.17% 12.29% 8.46% 2.05% 2.04% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 209.12 59.00 115.73 124.57 105.28 73.65 62.66 22.23%
EPS 35.89 26.07 50.87 68.34 42.72 10.26 12.21 19.67%
DPS 0.10 2.51 27.50 12.00 20.00 0.05 0.00 -
NAPS 3.84 4.06 5.00 5.56 5.05 5.00 6.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 64,228
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.52 13.23 12.72 13.47 11.14 7.63 5.91 41.51%
EPS 8.15 5.85 5.59 7.39 4.52 1.06 1.15 38.57%
DPS 0.02 0.56 2.99 1.28 2.09 0.01 0.00 -
NAPS 0.8725 0.9103 0.5496 0.6014 0.5346 0.5179 0.5656 7.48%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.20 3.50 2.25 1.77 1.55 1.14 0.86 -
P/RPS 2.49 5.93 1.94 1.42 1.47 1.55 1.37 10.46%
P/EPS 14.49 13.42 4.42 2.59 3.63 11.11 7.04 12.77%
EY 6.90 7.45 22.61 38.61 27.56 9.00 14.20 -11.32%
DY 0.02 0.72 12.22 6.78 12.90 0.04 0.00 -
P/NAPS 1.35 0.86 0.45 0.32 0.31 0.23 0.14 45.86%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 18/08/06 05/08/05 13/08/04 22/08/03 26/08/02 28/08/01 -
Price 5.25 3.72 2.40 1.75 1.52 1.49 0.93 -
P/RPS 2.51 6.31 2.07 1.40 1.44 2.02 1.48 9.19%
P/EPS 14.63 14.27 4.72 2.56 3.56 14.53 7.62 11.47%
EY 6.84 7.01 21.20 39.05 28.10 6.88 13.13 -10.29%
DY 0.02 0.68 11.46 6.86 13.16 0.03 0.00 -
P/NAPS 1.37 0.92 0.48 0.31 0.30 0.30 0.16 43.00%

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