[FAREAST] YoY TTM 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- 21.57%
YoY- 52.12%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 399,824 349,717 516,835 342,009 118,625 76,324 81,574 30.31%
PBT 117,814 87,642 199,268 94,669 53,962 52,375 73,444 8.19%
Tax -20,310 -17,301 -38,909 -24,591 -12,022 -17,210 -26,728 -4.47%
NP 97,504 70,341 160,359 70,078 41,940 35,165 46,716 13.04%
-
NP to SH 88,051 63,599 144,018 58,871 38,701 33,430 46,716 11.13%
-
Tax Rate 17.24% 19.74% 19.53% 25.98% 22.28% 32.86% 36.39% -
Total Cost 302,320 279,376 356,476 271,931 76,685 41,159 34,858 43.31%
-
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 340 312 513 13,631 66 16,191 12,455 -45.11%
Div Payout % 0.39% 0.49% 0.36% 23.15% 0.17% 48.43% 26.66% -
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 24.39% 20.11% 31.03% 20.49% 35.36% 46.07% 57.27% -
ROE 11.99% 9.38% 22.66% 11.04% 7.83% 10.19% 12.92% -
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 293.40 257.39 382.16 253.41 88.79 116.33 126.75 15.00%
EPS 64.61 46.81 106.49 43.62 28.97 50.95 72.59 -1.92%
DPS 0.25 0.23 0.38 10.10 0.05 25.00 19.50 -51.60%
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 67.33 58.89 87.03 57.59 19.98 12.85 13.74 30.31%
EPS 14.83 10.71 24.25 9.91 6.52 5.63 7.87 11.13%
DPS 0.06 0.05 0.09 2.30 0.01 2.73 2.10 -44.69%
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 2.24 2.53 1.62 2.11 4.28 2.22 1.44 7.63%
P/EPS 10.15 13.89 5.82 12.26 13.12 5.06 2.51 26.20%
EY 9.85 7.20 17.18 8.15 7.62 19.75 39.88 -20.78%
DY 0.04 0.04 0.06 1.89 0.01 9.69 10.71 -60.59%
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 2.39 2.37 1.36 2.29 4.66 2.26 1.48 8.31%
P/EPS 10.83 13.05 4.88 13.30 14.29 5.16 2.58 26.99%
EY 9.23 7.66 20.48 7.52 7.00 19.37 38.82 -21.28%
DY 0.04 0.04 0.07 1.74 0.01 9.51 10.43 -60.41%
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