[FAREAST] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.42%
YoY- 63.62%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 342,009 118,625 76,324 81,574 67,259 50,148 38,603 43.82%
PBT 94,669 53,962 52,375 73,444 39,136 23,161 10,163 45.02%
Tax -24,591 -12,022 -17,210 -26,728 -10,585 -10,170 -6,043 26.34%
NP 70,078 41,940 35,165 46,716 28,551 12,991 4,120 60.33%
-
NP to SH 58,871 38,701 33,430 46,716 28,551 12,991 4,120 55.74%
-
Tax Rate 25.98% 22.28% 32.86% 36.39% 27.05% 43.91% 59.46% -
Total Cost 271,931 76,685 41,159 34,858 38,708 37,157 34,483 41.06%
-
Net Worth 533,098 494,060 328,047 361,684 319,953 370,703 341,514 7.70%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,631 66 16,191 12,455 9,330 3,114 - -
Div Payout % 23.15% 0.17% 48.43% 26.66% 32.68% 23.98% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 533,098 494,060 328,047 361,684 319,953 370,703 341,514 7.70%
NOSH 134,961 133,605 65,609 64,356 63,107 61,681 61,756 13.91%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.49% 35.36% 46.07% 57.27% 42.45% 25.91% 10.67% -
ROE 11.04% 7.83% 10.19% 12.92% 8.92% 3.50% 1.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 253.41 88.79 116.33 126.75 106.58 81.30 62.51 26.26%
EPS 43.62 28.97 50.95 72.59 45.24 21.06 6.67 36.73%
DPS 10.10 0.05 25.00 19.50 15.00 5.05 0.00 -
NAPS 3.95 3.6979 5.00 5.62 5.07 6.01 5.53 -5.45%
Adjusted Per Share Value based on latest NOSH - 64,356
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.59 19.98 12.85 13.74 11.33 8.44 6.50 43.82%
EPS 9.91 6.52 5.63 7.87 4.81 2.19 0.69 55.87%
DPS 2.30 0.01 2.73 2.10 1.57 0.52 0.00 -
NAPS 0.8977 0.832 0.5524 0.6091 0.5388 0.6242 0.5751 7.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 5.35 3.80 2.58 1.82 1.48 1.30 0.79 -
P/RPS 2.11 4.28 2.22 1.44 1.39 1.60 1.26 8.96%
P/EPS 12.26 13.12 5.06 2.51 3.27 6.17 11.84 0.58%
EY 8.15 7.62 19.75 39.88 30.57 16.20 8.44 -0.58%
DY 1.89 0.01 9.69 10.71 10.14 3.88 0.00 -
P/NAPS 1.35 1.03 0.52 0.32 0.29 0.22 0.14 45.86%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 01/12/06 29/11/05 09/11/04 17/11/03 29/11/02 26/11/01 -
Price 5.80 4.14 2.63 1.87 1.57 1.33 0.94 -
P/RPS 2.29 4.66 2.26 1.48 1.47 1.64 1.50 7.30%
P/EPS 13.30 14.29 5.16 2.58 3.47 6.31 14.09 -0.95%
EY 7.52 7.00 19.37 38.82 28.82 15.84 7.10 0.96%
DY 1.74 0.01 9.51 10.43 9.55 3.80 0.00 -
P/NAPS 1.47 1.12 0.53 0.33 0.31 0.22 0.17 43.24%

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