[FAREAST] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 73.51%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 74,975 66,856 62,897 27,102 12,955 15,671 22,830 121.09%
PBT 13,198 17,189 21,397 12,872 7,720 11,973 18,690 -20.71%
Tax -2,953 -7,710 -3,406 -2,610 -1,740 -4,266 -5,566 -34.48%
NP 10,245 9,479 17,991 10,262 5,980 7,707 13,124 -15.23%
-
NP to SH 9,415 7,851 15,859 9,640 5,556 7,646 11,875 -14.34%
-
Tax Rate 22.37% 44.85% 15.92% 20.28% 22.54% 35.63% 29.78% -
Total Cost 64,730 57,377 44,906 16,840 6,975 7,964 9,706 254.71%
-
Net Worth 501,773 401,950 494,060 540,585 511,736 503,117 328,047 32.78%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 66 - - 3,280 -
Div Payout % - - - 0.69% - - 27.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 501,773 401,950 494,060 540,585 511,736 503,117 328,047 32.78%
NOSH 134,885 133,983 133,605 133,149 132,918 132,051 65,609 61.75%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.66% 14.18% 28.60% 37.86% 46.16% 49.18% 57.49% -
ROE 1.88% 1.95% 3.21% 1.78% 1.09% 1.52% 3.62% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 55.58 49.90 47.08 20.35 9.75 11.87 34.80 36.67%
EPS 6.98 5.86 11.87 7.24 4.18 5.80 8.99 -15.53%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 5.00 -
NAPS 3.72 3.00 3.6979 4.06 3.85 3.81 5.00 -17.90%
Adjusted Per Share Value based on latest NOSH - 133,149
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.63 11.26 10.59 4.56 2.18 2.64 3.84 121.32%
EPS 1.59 1.32 2.67 1.62 0.94 1.29 2.00 -14.19%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.55 -
NAPS 0.845 0.6769 0.832 0.9103 0.8617 0.8472 0.5524 32.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.94 4.44 3.80 3.50 3.44 2.65 2.58 -
P/RPS 8.89 8.90 8.07 17.20 35.29 22.33 7.41 12.91%
P/EPS 70.77 75.77 32.01 48.34 82.30 45.77 14.25 191.37%
EY 1.41 1.32 3.12 2.07 1.22 2.18 7.02 -65.73%
DY 0.00 0.00 0.00 0.01 0.00 0.00 1.94 -
P/NAPS 1.33 1.48 1.03 0.86 0.89 0.70 0.52 87.13%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 01/12/06 18/08/06 19/05/06 27/02/06 29/11/05 -
Price 5.05 4.84 4.14 3.72 3.48 3.10 2.63 -
P/RPS 9.09 9.70 8.79 18.28 35.70 26.12 7.56 13.08%
P/EPS 72.35 82.60 34.88 51.38 83.25 53.54 14.53 191.88%
EY 1.38 1.21 2.87 1.95 1.20 1.87 6.88 -65.76%
DY 0.00 0.00 0.00 0.01 0.00 0.00 1.90 -
P/NAPS 1.36 1.61 1.12 0.92 0.90 0.81 0.53 87.53%

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