[FAREAST] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.94%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 444,704 231,830 69,816 77,419 76,161 62,074 41,917 48.18%
PBT 151,270 64,656 47,644 61,494 55,077 36,287 13,816 48.96%
Tax -32,575 -16,679 -13,793 -23,643 -18,026 -11,434 -9,855 22.02%
NP 118,695 47,977 33,851 37,851 37,051 24,853 3,961 76.14%
-
NP to SH 101,307 42,765 31,631 37,851 37,051 24,853 3,961 71.56%
-
Tax Rate 21.53% 25.80% 28.95% 38.45% 32.73% 31.51% 71.33% -
Total Cost 326,009 183,853 35,965 39,568 39,110 37,221 37,956 43.05%
-
Net Worth 585,026 501,773 511,736 325,578 349,709 355,737 364,163 8.21%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 13,631 66 3,280 17,737 10,772 9,271 30 177.01%
Div Payout % 13.46% 0.16% 10.37% 46.86% 29.07% 37.30% 0.78% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 585,026 501,773 511,736 325,578 349,709 355,737 364,163 8.21%
NOSH 135,110 134,885 132,918 65,115 64,284 62,851 61,514 13.99%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 26.69% 20.69% 48.49% 48.89% 48.65% 40.04% 9.45% -
ROE 17.32% 8.52% 6.18% 11.63% 10.59% 6.99% 1.09% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 329.14 171.87 52.53 118.89 118.47 98.76 68.14 29.98%
EPS 74.98 31.70 23.80 58.13 57.64 39.54 6.44 50.49%
DPS 10.10 0.05 2.47 27.50 16.76 14.75 0.05 142.03%
NAPS 4.33 3.72 3.85 5.00 5.44 5.66 5.92 -5.07%
Adjusted Per Share Value based on latest NOSH - 65,115
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 74.89 39.04 11.76 13.04 12.83 10.45 7.06 48.17%
EPS 17.06 7.20 5.33 6.37 6.24 4.19 0.67 71.43%
DPS 2.30 0.01 0.55 2.99 1.81 1.56 0.01 147.32%
NAPS 0.9852 0.845 0.8617 0.5483 0.5889 0.599 0.6132 8.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 6.30 4.94 3.44 2.01 1.78 1.38 1.03 -
P/RPS 1.91 2.87 6.55 1.69 1.50 1.40 1.51 3.99%
P/EPS 8.40 15.58 14.46 3.46 3.09 3.49 16.00 -10.17%
EY 11.90 6.42 6.92 28.92 32.38 28.65 6.25 11.31%
DY 1.60 0.01 0.72 13.68 9.41 10.69 0.05 78.08%
P/NAPS 1.45 1.33 0.89 0.40 0.33 0.24 0.17 42.89%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 29/05/07 19/05/06 17/05/05 24/05/04 19/05/03 16/05/02 -
Price 6.75 5.05 3.48 2.11 1.80 1.45 1.14 -
P/RPS 2.05 2.94 6.63 1.77 1.52 1.47 1.67 3.47%
P/EPS 9.00 15.93 14.62 3.63 3.12 3.67 17.70 -10.65%
EY 11.11 6.28 6.84 27.55 32.02 27.27 5.65 11.91%
DY 1.50 0.01 0.71 13.03 9.31 10.17 0.04 82.85%
P/NAPS 1.56 1.36 0.90 0.42 0.33 0.26 0.19 41.98%

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