[FAREAST] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 21.57%
YoY- 52.12%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 509,669 444,704 372,066 342,009 282,163 231,830 169,810 108.21%
PBT 189,538 151,270 115,946 94,669 74,696 64,656 59,178 117.43%
Tax -36,696 -32,575 -25,351 -24,591 -19,755 -16,679 -15,466 77.98%
NP 152,842 118,695 90,595 70,078 54,941 47,977 43,712 130.54%
-
NP to SH 133,036 101,307 77,593 58,871 48,426 42,765 38,906 127.14%
-
Tax Rate 19.36% 21.53% 21.86% 25.98% 26.45% 25.80% 26.13% -
Total Cost 356,827 326,009 281,471 271,931 227,222 183,853 126,098 100.18%
-
Net Worth 613,376 585,026 552,377 533,098 518,129 501,773 401,950 32.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,901 13,631 13,631 13,631 134 66 66 3451.54%
Div Payout % 10.45% 13.46% 17.57% 23.15% 0.28% 0.16% 0.17% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 613,376 585,026 552,377 533,098 518,129 501,773 401,950 32.58%
NOSH 135,104 135,110 135,055 134,961 134,929 134,885 133,983 0.55%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 29.99% 26.69% 24.35% 20.49% 19.47% 20.69% 25.74% -
ROE 21.69% 17.32% 14.05% 11.04% 9.35% 8.52% 9.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 377.24 329.14 275.49 253.41 209.12 171.87 126.74 107.05%
EPS 98.47 74.98 57.45 43.62 35.89 31.70 29.04 125.87%
DPS 10.30 10.10 10.10 10.10 0.10 0.05 0.05 3399.35%
NAPS 4.54 4.33 4.09 3.95 3.84 3.72 3.00 31.84%
Adjusted Per Share Value based on latest NOSH - 134,961
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 85.83 74.89 62.65 57.59 47.52 39.04 28.60 108.19%
EPS 22.40 17.06 13.07 9.91 8.15 7.20 6.55 127.15%
DPS 2.34 2.30 2.30 2.30 0.02 0.01 0.01 3709.96%
NAPS 1.0329 0.9852 0.9302 0.8977 0.8725 0.845 0.6769 32.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.70 6.30 5.95 5.35 5.20 4.94 4.44 -
P/RPS 2.04 1.91 2.16 2.11 2.49 2.87 3.50 -30.24%
P/EPS 7.82 8.40 10.36 12.26 14.49 15.58 15.29 -36.07%
EY 12.79 11.90 9.66 8.15 6.90 6.42 6.54 56.44%
DY 1.34 1.60 1.70 1.89 0.02 0.01 0.01 2526.43%
P/NAPS 1.70 1.45 1.45 1.35 1.35 1.33 1.48 9.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 29/05/07 27/02/07 -
Price 6.50 6.75 6.20 5.80 5.25 5.05 4.84 -
P/RPS 1.72 2.05 2.25 2.29 2.51 2.94 3.82 -41.28%
P/EPS 6.60 9.00 10.79 13.30 14.63 15.93 16.67 -46.11%
EY 15.15 11.11 9.27 7.52 6.84 6.28 6.00 85.53%
DY 1.58 1.50 1.63 1.74 0.02 0.01 0.01 2831.64%
P/NAPS 1.43 1.56 1.52 1.47 1.37 1.36 1.61 -7.60%

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