[FAREAST] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 16.96%
YoY- 157.36%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 14,454 20,680 22,052 20,233 17,447 21,842 20,485 -20.72%
PBT 10,250 14,174 17,505 19,565 11,843 24,531 11,741 -8.64%
Tax -3,499 -5,924 -5,850 -8,370 -2,271 -10,237 -2,906 13.16%
NP 6,751 8,250 11,655 11,195 9,572 14,294 8,835 -16.40%
-
NP to SH 6,751 8,250 11,655 11,195 9,572 14,294 8,835 -16.40%
-
Tax Rate 34.14% 41.79% 33.42% 42.78% 19.18% 41.73% 24.75% -
Total Cost 7,703 12,430 10,397 9,038 7,875 7,548 11,650 -24.08%
-
Net Worth 325,578 369,894 361,684 357,109 349,709 336,318 319,953 1.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 4,826 - - 7,629 - -
Div Payout % - - 41.41% - - 53.37% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 325,578 369,894 361,684 357,109 349,709 336,318 319,953 1.16%
NOSH 65,115 64,553 64,356 64,228 64,284 63,576 63,107 2.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 46.71% 39.89% 52.85% 55.33% 54.86% 65.44% 43.13% -
ROE 2.07% 2.23% 3.22% 3.13% 2.74% 4.25% 2.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.20 32.04 34.27 31.50 27.14 34.36 32.46 -22.35%
EPS 5.13 12.78 18.11 17.43 14.89 22.48 14.00 -48.76%
DPS 0.00 0.00 7.50 0.00 0.00 12.00 0.00 -
NAPS 5.00 5.73 5.62 5.56 5.44 5.29 5.07 -0.92%
Adjusted Per Share Value based on latest NOSH - 64,228
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.43 3.48 3.71 3.41 2.94 3.68 3.45 -20.81%
EPS 1.14 1.39 1.96 1.89 1.61 2.41 1.49 -16.33%
DPS 0.00 0.00 0.81 0.00 0.00 1.28 0.00 -
NAPS 0.5483 0.6229 0.6091 0.6014 0.5889 0.5663 0.5388 1.17%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.01 1.95 1.82 1.77 1.78 1.60 1.48 -
P/RPS 9.06 6.09 5.31 5.62 6.56 4.66 4.56 57.97%
P/EPS 19.39 15.26 10.05 10.15 11.95 7.12 10.57 49.79%
EY 5.16 6.55 9.95 9.85 8.37 14.05 9.46 -33.21%
DY 0.00 0.00 4.12 0.00 0.00 7.50 0.00 -
P/NAPS 0.40 0.34 0.32 0.32 0.33 0.30 0.29 23.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 28/02/05 09/11/04 13/08/04 24/05/04 27/02/04 17/11/03 -
Price 2.11 1.99 1.87 1.75 1.80 1.80 1.57 -
P/RPS 9.51 6.21 5.46 5.56 6.63 5.24 4.84 56.81%
P/EPS 20.35 15.57 10.33 10.04 12.09 8.01 11.21 48.75%
EY 4.91 6.42 9.68 9.96 8.27 12.49 8.92 -32.81%
DY 0.00 0.00 4.01 0.00 0.00 6.67 0.00 -
P/NAPS 0.42 0.35 0.33 0.31 0.33 0.34 0.31 22.41%

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