[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -26.47%
YoY- 179.07%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,903 39,796 40,774 32,436 41,242 41,186 32,652 46.35%
PBT 32,634 18,211 14,180 11,268 15,273 10,848 13,090 83.55%
Tax -11,427 -7,939 -14,180 -4,280 -5,769 -4,045 -3,800 107.91%
NP 21,207 10,272 0 6,988 9,504 6,802 9,290 73.11%
-
NP to SH 21,207 10,272 0 6,988 9,504 6,802 9,290 73.11%
-
Tax Rate 35.02% 43.59% 100.00% 37.98% 37.77% 37.29% 29.03% -
Total Cost 36,696 29,524 40,774 25,448 31,738 34,384 23,362 35.01%
-
Net Worth 313,047 307,767 367,239 364,163 340,000 340,749 339,700 -5.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,280 3,083 - - - - - -
Div Payout % 43.76% 30.02% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 313,047 307,767 367,239 364,163 340,000 340,749 339,700 -5.28%
NOSH 61,867 61,676 61,514 61,514 61,594 61,618 55,963 6.89%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 36.63% 25.81% 0.00% 21.54% 23.04% 16.52% 28.45% -
ROE 6.77% 3.34% 0.00% 1.92% 2.80% 2.00% 2.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 93.59 64.52 66.28 52.73 66.96 66.84 58.34 36.92%
EPS 34.28 16.66 16.42 11.36 15.43 11.04 16.60 61.95%
DPS 15.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.06 4.99 5.97 5.92 5.52 5.53 6.07 -11.39%
Adjusted Per Share Value based on latest NOSH - 61,514
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 9.75 6.70 6.87 5.46 6.94 6.94 5.50 46.32%
EPS 3.57 1.73 16.42 1.18 1.60 1.15 1.56 73.39%
DPS 1.56 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5272 0.5183 0.6184 0.6132 0.5725 0.5738 0.572 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.35 1.30 1.14 1.03 0.98 0.79 0.86 -
P/RPS 1.44 2.01 1.72 1.95 1.46 1.18 1.47 -1.36%
P/EPS 3.94 7.81 6.94 9.07 6.35 7.16 5.18 -16.63%
EY 25.39 12.81 14.40 11.03 15.74 13.97 19.30 20.00%
DY 11.11 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.19 0.17 0.18 0.14 0.14 54.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 26/08/02 16/05/02 27/02/02 26/11/01 28/08/01 -
Price 1.41 1.33 1.49 1.14 1.01 0.94 0.93 -
P/RPS 1.51 2.06 2.25 2.16 1.51 1.41 1.59 -3.37%
P/EPS 4.11 7.99 9.07 10.04 6.55 8.51 5.60 -18.58%
EY 24.31 12.52 11.02 9.96 15.28 11.74 17.85 22.79%
DY 10.64 3.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.25 0.19 0.18 0.17 0.15 51.43%

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