[FAREAST] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 0.53%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 351,974 526,625 372,066 169,810 71,315 80,412 70,994 30.54%
PBT 95,753 181,200 115,946 59,178 50,174 63,087 49,244 11.70%
Tax -18,644 -33,129 -25,351 -15,466 -15,552 -22,415 -17,334 1.22%
NP 77,109 148,071 90,595 43,712 34,622 40,672 31,910 15.82%
-
NP to SH 68,017 132,612 77,593 38,906 32,826 40,672 31,910 13.43%
-
Tax Rate 19.47% 18.28% 21.86% 26.13% 31.00% 35.53% 35.20% -
Total Cost 274,865 378,554 281,471 126,098 36,693 39,740 39,084 38.37%
-
Net Worth 679,783 541,645 552,377 401,950 503,117 369,894 336,318 12.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 312 513 13,631 66 3,280 4,826 10,772 -44.55%
Div Payout % 0.46% 0.39% 17.57% 0.17% 9.99% 11.87% 33.76% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 679,783 541,645 552,377 401,950 503,117 369,894 336,318 12.43%
NOSH 135,956 135,411 135,055 133,983 132,051 64,553 63,576 13.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.91% 28.12% 24.35% 25.74% 48.55% 50.58% 44.95% -
ROE 10.01% 24.48% 14.05% 9.68% 6.52% 11.00% 9.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 258.89 388.91 275.49 126.74 54.01 124.57 111.67 15.02%
EPS 50.03 97.93 57.45 29.04 24.86 63.00 50.19 -0.05%
DPS 0.23 0.38 10.10 0.05 2.48 7.50 17.00 -51.15%
NAPS 5.00 4.00 4.09 3.00 3.81 5.73 5.29 -0.93%
Adjusted Per Share Value based on latest NOSH - 133,983
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 59.27 88.68 62.65 28.60 12.01 13.54 11.96 30.54%
EPS 11.45 22.33 13.07 6.55 5.53 6.85 5.37 13.43%
DPS 0.05 0.09 2.30 0.01 0.55 0.81 1.81 -44.98%
NAPS 1.1447 0.9121 0.9302 0.6769 0.8472 0.6229 0.5663 12.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.50 5.15 5.95 4.44 2.65 1.95 1.60 -
P/RPS 2.51 1.32 2.16 3.50 4.91 1.57 1.43 9.82%
P/EPS 12.99 5.26 10.36 15.29 10.66 3.10 3.19 26.34%
EY 7.70 19.02 9.66 6.54 9.38 32.31 31.37 -20.85%
DY 0.04 0.07 1.70 0.01 0.94 3.85 10.63 -60.52%
P/NAPS 1.30 1.29 1.45 1.48 0.70 0.34 0.30 27.65%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 6.50 5.25 6.20 4.84 3.10 1.99 1.80 -
P/RPS 2.51 1.35 2.25 3.82 5.74 1.60 1.61 7.67%
P/EPS 12.99 5.36 10.79 16.67 12.47 3.16 3.59 23.87%
EY 7.70 18.65 9.27 6.00 8.02 31.66 27.88 -19.28%
DY 0.04 0.07 1.63 0.01 0.80 3.77 9.44 -59.73%
P/NAPS 1.30 1.31 1.52 1.61 0.81 0.35 0.34 25.02%

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