[FAREAST] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1.46%
YoY- -35.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 580,026 304,820 80,114 65,628 75,360 57,334 40,774 55.59%
PBT 219,404 72,220 41,184 39,022 62,816 25,944 14,180 57.79%
Tax -39,968 -17,278 -8,700 -10,186 -21,282 -9,684 -14,180 18.83%
NP 179,436 54,942 32,484 28,836 41,534 16,260 0 -
-
NP to SH 160,318 49,432 30,392 26,610 41,534 16,260 0 -
-
Tax Rate 18.22% 23.92% 21.12% 26.10% 33.88% 37.33% 100.00% -
Total Cost 400,590 249,878 47,630 36,792 33,826 41,074 40,774 46.29%
-
Net Worth 613,489 518,064 540,716 326,299 357,143 317,529 367,239 8.92%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 810 - 133 - - - - -
Div Payout % 0.51% - 0.44% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 613,489 518,064 540,716 326,299 357,143 317,529 367,239 8.92%
NOSH 135,129 134,912 133,181 65,259 64,234 62,877 61,514 14.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 30.94% 18.02% 40.55% 43.94% 55.11% 28.36% 0.00% -
ROE 26.13% 9.54% 5.62% 8.16% 11.63% 5.12% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 429.24 225.94 60.15 100.56 117.32 91.18 66.28 36.48%
EPS 118.64 36.64 22.82 20.20 64.66 25.86 16.42 38.99%
DPS 0.60 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 4.54 3.84 4.06 5.00 5.56 5.05 5.97 -4.45%
Adjusted Per Share Value based on latest NOSH - 65,278
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 97.67 51.33 13.49 11.05 12.69 9.65 6.87 55.58%
EPS 27.00 8.32 5.12 4.48 6.99 2.74 16.42 8.63%
DPS 0.14 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.0331 0.8724 0.9105 0.5495 0.6014 0.5347 0.6184 8.92%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.70 5.20 3.50 2.25 1.77 1.55 1.14 -
P/RPS 1.79 2.30 5.82 2.24 1.51 1.70 1.72 0.66%
P/EPS 6.49 14.19 15.34 5.52 2.74 5.99 6.94 -1.11%
EY 15.41 7.05 6.52 18.12 36.53 16.68 14.40 1.13%
DY 0.08 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.35 0.86 0.45 0.32 0.31 0.19 44.03%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 23/08/07 18/08/06 05/08/05 13/08/04 22/08/03 26/08/02 -
Price 6.50 5.25 3.72 2.40 1.75 1.52 1.49 -
P/RPS 1.51 2.32 6.18 2.39 1.49 1.67 2.25 -6.42%
P/EPS 5.48 14.33 16.30 5.89 2.71 5.88 9.07 -8.04%
EY 18.25 6.98 6.13 16.99 36.95 17.01 11.02 8.76%
DY 0.09 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.37 0.92 0.48 0.31 0.30 0.25 33.69%

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