[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.28%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 275,153 152,410 74,975 169,810 102,954 40,057 12,955 665.50%
PBT 77,480 36,110 13,198 59,178 41,989 20,592 7,720 364.62%
Tax -16,881 -8,639 -2,953 -15,466 -7,756 -4,350 -1,740 354.25%
NP 60,599 27,471 10,245 43,712 34,233 16,242 5,980 367.62%
-
NP to SH 51,020 24,716 9,415 38,906 31,055 15,196 5,556 337.92%
-
Tax Rate 21.79% 23.92% 22.37% 26.13% 18.47% 21.12% 22.54% -
Total Cost 214,554 124,939 64,730 126,098 68,721 23,815 6,975 879.69%
-
Net Worth 533,145 518,064 501,773 497,376 493,928 540,716 511,736 2.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,497 - - 13,406 6,678 66 - -
Div Payout % 26.46% - - 34.46% 21.51% 0.44% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 533,145 518,064 501,773 497,376 493,928 540,716 511,736 2.76%
NOSH 134,973 134,912 134,885 134,063 133,569 133,181 132,918 1.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.02% 18.02% 13.66% 25.74% 33.25% 40.55% 46.16% -
ROE 9.57% 4.77% 1.88% 7.82% 6.29% 2.81% 1.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 203.86 112.97 55.58 126.66 77.08 30.08 9.75 657.55%
EPS 37.80 18.32 6.98 29.02 23.25 11.41 4.18 333.47%
DPS 10.00 0.00 0.00 10.00 5.00 0.05 0.00 -
NAPS 3.95 3.84 3.72 3.71 3.6979 4.06 3.85 1.72%
Adjusted Per Share Value based on latest NOSH - 133,983
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 46.33 25.67 12.63 28.60 17.34 6.75 2.18 665.82%
EPS 8.59 4.16 1.59 6.55 5.23 2.56 0.94 336.50%
DPS 2.27 0.00 0.00 2.26 1.12 0.01 0.00 -
NAPS 0.8978 0.8724 0.845 0.8376 0.8318 0.9105 0.8617 2.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.35 5.20 4.94 4.44 3.80 3.50 3.44 -
P/RPS 2.62 4.60 8.89 3.51 4.93 11.64 35.29 -82.30%
P/EPS 14.15 28.38 70.77 15.30 16.34 30.67 82.30 -69.04%
EY 7.07 3.52 1.41 6.54 6.12 3.26 1.22 222.28%
DY 1.87 0.00 0.00 2.25 1.32 0.01 0.00 -
P/NAPS 1.35 1.35 1.33 1.20 1.03 0.86 0.89 31.98%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 29/05/07 27/02/07 01/12/06 18/08/06 19/05/06 -
Price 5.80 5.25 5.05 4.84 4.14 3.72 3.48 -
P/RPS 2.85 4.65 9.09 3.82 5.37 12.37 35.70 -81.43%
P/EPS 15.34 28.66 72.35 16.68 17.81 32.60 83.25 -67.58%
EY 6.52 3.49 1.38 6.00 5.62 3.07 1.20 208.74%
DY 1.72 0.00 0.00 2.07 1.21 0.01 0.00 -
P/NAPS 1.47 1.37 1.36 1.30 1.12 0.92 0.90 38.65%

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