[FAREAST] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.56%
YoY- 136.89%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 526,625 516,835 509,669 444,704 372,066 342,009 282,163 51.30%
PBT 181,200 199,268 189,538 151,270 115,946 94,669 74,696 80.05%
Tax -33,129 -38,909 -36,696 -32,575 -25,351 -24,591 -19,755 40.93%
NP 148,071 160,359 152,842 118,695 90,595 70,078 54,941 93.08%
-
NP to SH 132,612 144,018 133,036 101,307 77,593 58,871 48,426 95.13%
-
Tax Rate 18.28% 19.53% 19.36% 21.53% 21.86% 25.98% 26.45% -
Total Cost 378,554 356,476 356,827 326,009 281,471 271,931 227,222 40.31%
-
Net Worth 541,645 635,633 613,376 585,026 552,377 533,098 518,129 2.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 513 513 13,901 13,631 13,631 13,631 134 143.72%
Div Payout % 0.39% 0.36% 10.45% 13.46% 17.57% 23.15% 0.28% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 541,645 635,633 613,376 585,026 552,377 533,098 518,129 2.98%
NOSH 135,411 135,241 135,104 135,110 135,055 134,961 134,929 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 28.12% 31.03% 29.99% 26.69% 24.35% 20.49% 19.47% -
ROE 24.48% 22.66% 21.69% 17.32% 14.05% 11.04% 9.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 388.91 382.16 377.24 329.14 275.49 253.41 209.12 50.94%
EPS 97.93 106.49 98.47 74.98 57.45 43.62 35.89 94.67%
DPS 0.38 0.38 10.30 10.10 10.10 10.10 0.10 142.53%
NAPS 4.00 4.70 4.54 4.33 4.09 3.95 3.84 2.74%
Adjusted Per Share Value based on latest NOSH - 135,110
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 88.68 87.03 85.83 74.89 62.65 57.59 47.52 51.29%
EPS 22.33 24.25 22.40 17.06 13.07 9.91 8.15 95.20%
DPS 0.09 0.09 2.34 2.30 2.30 2.30 0.02 171.32%
NAPS 0.9121 1.0704 1.0329 0.9852 0.9302 0.8977 0.8725 2.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.15 6.20 7.70 6.30 5.95 5.35 5.20 -
P/RPS 1.32 1.62 2.04 1.91 2.16 2.11 2.49 -34.37%
P/EPS 5.26 5.82 7.82 8.40 10.36 12.26 14.49 -48.95%
EY 19.02 17.18 12.79 11.90 9.66 8.15 6.90 95.99%
DY 0.07 0.06 1.34 1.60 1.70 1.89 0.02 129.64%
P/NAPS 1.29 1.32 1.70 1.45 1.45 1.35 1.35 -2.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 21/08/08 22/05/08 26/02/08 22/11/07 23/08/07 -
Price 5.25 5.20 6.50 6.75 6.20 5.80 5.25 -
P/RPS 1.35 1.36 1.72 2.05 2.25 2.29 2.51 -33.73%
P/EPS 5.36 4.88 6.60 9.00 10.79 13.30 14.63 -48.64%
EY 18.65 20.48 15.15 11.11 9.27 7.52 6.84 94.57%
DY 0.07 0.07 1.58 1.50 1.63 1.74 0.02 129.64%
P/NAPS 1.31 1.11 1.43 1.56 1.52 1.47 1.37 -2.92%

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