[FAREAST] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 49,120 57,903 39,796 40,774 32,436 41,242 41,186 12.47%
PBT 24,040 32,634 18,211 14,180 11,268 15,273 10,848 70.05%
Tax -6,316 -11,427 -7,939 -14,180 -4,280 -5,769 -4,045 34.62%
NP 17,724 21,207 10,272 0 6,988 9,504 6,802 89.46%
-
NP to SH 17,724 21,207 10,272 0 6,988 9,504 6,802 89.46%
-
Tax Rate 26.27% 35.02% 43.59% 100.00% 37.98% 37.77% 37.29% -
Total Cost 31,396 36,696 29,524 40,774 25,448 31,738 34,384 -5.88%
-
Net Worth 355,737 313,047 307,767 367,239 364,163 340,000 340,749 2.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 9,280 3,083 - - - - -
Div Payout % - 43.76% 30.02% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 355,737 313,047 307,767 367,239 364,163 340,000 340,749 2.91%
NOSH 62,851 61,867 61,676 61,514 61,514 61,594 61,618 1.33%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 36.08% 36.63% 25.81% 0.00% 21.54% 23.04% 16.52% -
ROE 4.98% 6.77% 3.34% 0.00% 1.92% 2.80% 2.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 78.15 93.59 64.52 66.28 52.73 66.96 66.84 10.99%
EPS 28.20 34.28 16.66 16.42 11.36 15.43 11.04 86.96%
DPS 0.00 15.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.06 4.99 5.97 5.92 5.52 5.53 1.56%
Adjusted Per Share Value based on latest NOSH - 61,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.27 9.75 6.70 6.87 5.46 6.94 6.94 12.41%
EPS 2.98 3.57 1.73 16.42 1.18 1.60 1.15 88.76%
DPS 0.00 1.56 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.599 0.5272 0.5183 0.6184 0.6132 0.5725 0.5738 2.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.38 1.35 1.30 1.14 1.03 0.98 0.79 -
P/RPS 1.77 1.44 2.01 1.72 1.95 1.46 1.18 31.06%
P/EPS 4.89 3.94 7.81 6.94 9.07 6.35 7.16 -22.46%
EY 20.43 25.39 12.81 14.40 11.03 15.74 13.97 28.86%
DY 0.00 11.11 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.19 0.17 0.18 0.14 43.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 19/05/03 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 26/11/01 -
Price 1.45 1.41 1.33 1.49 1.14 1.01 0.94 -
P/RPS 1.86 1.51 2.06 2.25 2.16 1.51 1.41 20.30%
P/EPS 5.14 4.11 7.99 9.07 10.04 6.55 8.51 -28.56%
EY 19.45 24.31 12.52 11.02 9.96 15.28 11.74 40.05%
DY 0.00 10.64 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.25 0.19 0.18 0.17 32.77%

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