[FAREAST] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 20.98%
YoY- 224.32%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 296,468 526,625 559,896 580,026 590,452 372,066 366,870 -13.23%
PBT 79,080 181,200 214,402 219,404 194,088 115,946 103,306 -16.30%
Tax -16,424 -33,129 -40,585 -39,968 -40,708 -25,351 -22,508 -18.93%
NP 62,656 148,071 173,817 179,436 153,380 90,595 80,798 -15.58%
-
NP to SH 57,104 132,612 156,593 160,318 132,516 77,593 68,026 -11.00%
-
Tax Rate 20.77% 18.28% 18.93% 18.22% 20.97% 21.86% 21.79% -
Total Cost 233,812 378,554 386,078 400,590 437,072 281,471 286,072 -12.57%
-
Net Worth 659,518 644,490 635,715 613,489 585,026 552,253 533,145 15.22%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 50,773 67,629 810 - 27,005 17,996 -
Div Payout % - 38.29% 43.19% 0.51% - 34.80% 26.46% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 659,518 644,490 635,715 613,489 585,026 552,253 533,145 15.22%
NOSH 135,703 135,397 135,258 135,129 135,110 135,025 134,973 0.35%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 21.13% 28.12% 31.04% 30.94% 25.98% 24.35% 22.02% -
ROE 8.66% 20.58% 24.63% 26.13% 22.65% 14.05% 12.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 218.47 388.95 413.95 429.24 437.02 275.55 271.81 -13.54%
EPS 42.08 97.74 115.77 118.64 98.08 57.46 50.40 -11.32%
DPS 0.00 37.50 50.00 0.60 0.00 20.00 13.33 -
NAPS 4.86 4.76 4.70 4.54 4.33 4.09 3.95 14.80%
Adjusted Per Share Value based on latest NOSH - 135,104
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 49.92 88.68 94.28 97.67 99.43 62.65 61.78 -13.23%
EPS 9.62 22.33 26.37 27.00 22.32 13.07 11.46 -11.00%
DPS 0.00 8.55 11.39 0.14 0.00 4.55 3.03 -
NAPS 1.1106 1.0853 1.0705 1.0331 0.9852 0.93 0.8978 15.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.40 5.15 6.20 7.70 6.30 5.95 5.35 -
P/RPS 2.47 1.32 1.50 1.79 1.44 2.16 1.97 16.25%
P/EPS 12.83 5.26 5.36 6.49 6.42 10.35 10.62 13.41%
EY 7.79 19.02 18.67 15.41 15.57 9.66 9.42 -11.88%
DY 0.00 7.28 8.06 0.08 0.00 3.36 2.49 -
P/NAPS 1.11 1.08 1.32 1.70 1.45 1.45 1.35 -12.22%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 -
Price 6.15 5.25 5.20 6.50 6.75 6.20 5.80 -
P/RPS 2.82 1.35 1.26 1.51 1.54 2.25 2.13 20.55%
P/EPS 14.62 5.36 4.49 5.48 6.88 10.79 11.51 17.26%
EY 6.84 18.66 22.26 18.25 14.53 9.27 8.69 -14.73%
DY 0.00 7.14 9.62 0.09 0.00 3.23 2.30 -
P/NAPS 1.27 1.10 1.11 1.43 1.56 1.52 1.47 -9.28%

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