[FAREAST] YoY TTM 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- 9.76%
YoY- 4.54%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 396,566 509,669 282,163 78,558 75,546 80,007 66,183 34.73%
PBT 110,679 189,538 74,696 51,255 51,190 67,680 39,435 18.74%
Tax -21,171 -36,696 -19,755 -14,182 -17,494 -23,784 -12,581 9.05%
NP 89,508 152,842 54,941 37,073 33,696 43,896 26,854 22.19%
-
NP to SH 81,143 133,036 48,426 34,717 33,210 43,896 26,854 20.21%
-
Tax Rate 19.13% 19.36% 26.45% 27.67% 34.17% 35.14% 31.90% -
Total Cost 307,058 356,827 227,222 41,485 41,850 36,111 39,329 40.80%
-
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 420 13,901 134 3,347 17,737 7,629 12,414 -43.09%
Div Payout % 0.52% 10.45% 0.28% 9.64% 53.41% 17.38% 46.23% -
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 22.57% 29.99% 19.47% 47.19% 44.60% 54.87% 40.58% -
ROE 12.35% 21.69% 9.35% 6.42% 10.17% 12.29% 8.46% -
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 292.18 377.24 209.12 59.00 115.73 124.57 105.28 18.52%
EPS 59.78 98.47 35.89 26.07 50.87 68.34 42.72 5.75%
DPS 0.31 10.30 0.10 2.51 27.50 12.00 20.00 -50.03%
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 66.78 85.83 47.52 13.23 12.72 13.47 11.14 34.74%
EPS 13.66 22.40 8.15 5.85 5.59 7.39 4.52 20.22%
DPS 0.07 2.34 0.02 0.56 2.99 1.28 2.09 -43.19%
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 2.10 2.04 2.49 5.93 1.94 1.42 1.47 6.11%
P/EPS 10.29 7.82 14.49 13.42 4.42 2.59 3.63 18.94%
EY 9.72 12.79 6.90 7.45 22.61 38.61 27.56 -15.93%
DY 0.05 1.34 0.02 0.72 12.22 6.78 12.90 -60.33%
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 2.25 1.72 2.51 6.31 2.07 1.40 1.44 7.71%
P/EPS 11.01 6.60 14.63 14.27 4.72 2.56 3.56 20.68%
EY 9.09 15.15 6.84 7.01 21.20 39.05 28.10 -17.13%
DY 0.05 1.58 0.02 0.68 11.46 6.86 13.16 -60.46%
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