[FAREAST] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 97.08%
YoY- -35.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,955 71,315 55,644 32,814 14,454 80,412 59,732 -63.93%
PBT 7,720 50,174 38,201 19,511 10,250 63,087 48,913 -70.82%
Tax -1,740 -14,925 -10,659 -5,093 -3,499 -22,415 -16,491 -77.70%
NP 5,980 35,249 27,542 14,418 6,751 40,672 32,422 -67.63%
-
NP to SH 5,556 32,826 25,180 13,305 6,751 40,672 32,422 -69.18%
-
Tax Rate 22.54% 29.75% 27.90% 26.10% 34.14% 35.53% 33.71% -
Total Cost 6,975 36,066 28,102 18,396 7,703 39,740 27,310 -59.77%
-
Net Worth 511,736 473,543 328,058 326,299 325,578 369,980 361,674 26.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 23,090 3,280 - - 4,842 4,826 -
Div Payout % - 70.34% 13.03% - - 11.91% 14.89% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 511,736 473,543 328,058 326,299 325,578 369,980 361,674 26.06%
NOSH 132,918 131,942 65,611 65,259 65,115 64,568 64,354 62.25%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 46.16% 49.43% 49.50% 43.94% 46.71% 50.58% 54.28% -
ROE 1.09% 6.93% 7.68% 4.08% 2.07% 10.99% 8.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.75 54.05 84.81 50.28 22.20 124.54 92.82 -77.76%
EPS 4.18 24.90 19.07 10.10 5.13 62.99 50.38 -81.00%
DPS 0.00 17.50 5.00 0.00 0.00 7.50 7.50 -
NAPS 3.85 3.589 5.00 5.00 5.00 5.73 5.62 -22.30%
Adjusted Per Share Value based on latest NOSH - 65,278
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.18 12.01 9.37 5.53 2.43 13.54 10.06 -63.95%
EPS 0.94 5.53 4.24 2.24 1.14 6.85 5.46 -69.08%
DPS 0.00 3.89 0.55 0.00 0.00 0.82 0.81 -
NAPS 0.8617 0.7974 0.5524 0.5495 0.5483 0.623 0.609 26.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.44 2.65 2.58 2.25 2.01 1.95 1.82 -
P/RPS 35.29 4.90 3.04 4.47 9.06 1.57 1.96 588.16%
P/EPS 82.30 10.65 6.72 11.04 19.39 3.10 3.61 705.54%
EY 1.22 9.39 14.87 9.06 5.16 32.30 27.68 -87.54%
DY 0.00 6.60 1.94 0.00 0.00 3.85 4.12 -
P/NAPS 0.89 0.74 0.52 0.45 0.40 0.34 0.32 97.89%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 27/02/06 29/11/05 05/08/05 17/05/05 28/02/05 09/11/04 -
Price 3.48 3.10 2.63 2.40 2.11 1.99 1.87 -
P/RPS 35.70 5.74 3.10 4.77 9.51 1.60 2.01 581.93%
P/EPS 83.25 12.46 6.85 11.77 20.35 3.16 3.71 697.07%
EY 1.20 8.03 14.59 8.49 4.91 31.65 26.94 -87.45%
DY 0.00 5.65 1.90 0.00 0.00 3.77 4.01 -
P/NAPS 0.90 0.86 0.53 0.48 0.42 0.35 0.33 95.32%

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