[FAREAST] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.64%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 169,810 118,625 78,558 69,816 71,315 76,324 75,546 71.34%
PBT 59,178 53,962 51,255 47,644 50,174 52,375 51,190 10.12%
Tax -15,466 -12,022 -14,182 -13,793 -15,552 -17,210 -17,494 -7.86%
NP 43,712 41,940 37,073 33,851 34,622 35,165 33,696 18.88%
-
NP to SH 38,906 38,701 34,717 31,631 32,826 33,430 33,210 11.09%
-
Tax Rate 26.13% 22.28% 27.67% 28.95% 31.00% 32.86% 34.17% -
Total Cost 126,098 76,685 41,485 35,965 36,693 41,159 41,850 108.19%
-
Net Worth 401,950 494,060 540,585 511,736 503,117 328,047 326,394 14.84%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 66 66 3,347 3,280 3,280 16,191 17,737 -97.57%
Div Payout % 0.17% 0.17% 9.64% 10.37% 9.99% 48.43% 53.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 401,950 494,060 540,585 511,736 503,117 328,047 326,394 14.84%
NOSH 133,983 133,605 133,149 132,918 132,051 65,609 65,278 61.29%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 25.74% 35.36% 47.19% 48.49% 48.55% 46.07% 44.60% -
ROE 9.68% 7.83% 6.42% 6.18% 6.52% 10.19% 10.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 126.74 88.79 59.00 52.53 54.01 116.33 115.73 6.22%
EPS 29.04 28.97 26.07 23.80 24.86 50.95 50.87 -31.11%
DPS 0.05 0.05 2.51 2.47 2.48 25.00 27.50 -98.49%
NAPS 3.00 3.6979 4.06 3.85 3.81 5.00 5.00 -28.79%
Adjusted Per Share Value based on latest NOSH - 132,918
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.60 19.98 13.23 11.76 12.01 12.85 12.72 71.37%
EPS 6.55 6.52 5.85 5.33 5.53 5.63 5.59 11.11%
DPS 0.01 0.01 0.56 0.55 0.55 2.73 2.99 -97.74%
NAPS 0.6769 0.832 0.9103 0.8617 0.8472 0.5524 0.5496 14.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.44 3.80 3.50 3.44 2.65 2.58 2.25 -
P/RPS 3.50 4.28 5.93 6.55 4.91 2.22 1.94 48.03%
P/EPS 15.29 13.12 13.42 14.46 10.66 5.06 4.42 128.21%
EY 6.54 7.62 7.45 6.92 9.38 19.75 22.61 -56.16%
DY 0.01 0.01 0.72 0.72 0.94 9.69 12.22 -99.11%
P/NAPS 1.48 1.03 0.86 0.89 0.70 0.52 0.45 120.67%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 01/12/06 18/08/06 19/05/06 27/02/06 29/11/05 05/08/05 -
Price 4.84 4.14 3.72 3.48 3.10 2.63 2.40 -
P/RPS 3.82 4.66 6.31 6.63 5.74 2.26 2.07 50.28%
P/EPS 16.67 14.29 14.27 14.62 12.47 5.16 4.72 131.38%
EY 6.00 7.00 7.01 6.84 8.02 19.37 21.20 -56.79%
DY 0.01 0.01 0.68 0.71 0.80 9.51 11.46 -99.07%
P/NAPS 1.61 1.12 0.92 0.90 0.81 0.53 0.48 123.57%

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