[FAREAST] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 31.26%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 354,398 319,908 580,026 304,820 80,114 65,628 75,360 29.42%
PBT 89,316 78,362 219,404 72,220 41,184 39,022 62,816 6.03%
Tax -15,710 -16,052 -39,968 -17,278 -8,700 -10,186 -21,282 -4.93%
NP 73,606 62,310 179,436 54,942 32,484 28,836 41,534 10.00%
-
NP to SH 69,260 57,380 160,318 49,432 30,392 26,610 41,534 8.89%
-
Tax Rate 17.59% 20.48% 18.22% 23.92% 21.12% 26.10% 33.88% -
Total Cost 280,792 257,598 400,590 249,878 47,630 36,792 33,826 42.27%
-
Net Worth 700,228 656,857 613,489 518,064 540,716 326,299 357,143 11.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 408 624 810 - 133 - - -
Div Payout % 0.59% 1.09% 0.51% - 0.44% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 700,228 656,857 613,489 518,064 540,716 326,299 357,143 11.86%
NOSH 136,231 135,714 135,129 134,912 133,181 65,259 64,234 13.34%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.77% 19.48% 30.94% 18.02% 40.55% 43.94% 55.11% -
ROE 9.89% 8.74% 26.13% 9.54% 5.62% 8.16% 11.63% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 260.14 235.72 429.24 225.94 60.15 100.56 117.32 14.18%
EPS 50.84 42.28 118.64 36.64 22.82 20.20 64.66 -3.92%
DPS 0.30 0.46 0.60 0.00 0.10 0.00 0.00 -
NAPS 5.14 4.84 4.54 3.84 4.06 5.00 5.56 -1.29%
Adjusted Per Share Value based on latest NOSH - 134,929
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 59.68 53.87 97.67 51.33 13.49 11.05 12.69 29.42%
EPS 11.66 9.66 27.00 8.32 5.12 4.48 6.99 8.89%
DPS 0.07 0.11 0.14 0.00 0.02 0.00 0.00 -
NAPS 1.1792 1.1061 1.0331 0.8724 0.9105 0.5495 0.6014 11.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.70 6.15 7.70 5.20 3.50 2.25 1.77 -
P/RPS 2.58 2.61 1.79 2.30 5.82 2.24 1.51 9.33%
P/EPS 13.18 14.55 6.49 14.19 15.34 5.52 2.74 29.90%
EY 7.59 6.87 15.41 7.05 6.52 18.12 36.53 -23.03%
DY 0.04 0.07 0.08 0.00 0.03 0.00 0.00 -
P/NAPS 1.30 1.27 1.70 1.35 0.86 0.45 0.32 26.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 21/08/08 23/08/07 18/08/06 05/08/05 13/08/04 -
Price 6.80 6.58 6.50 5.25 3.72 2.40 1.75 -
P/RPS 2.61 2.79 1.51 2.32 6.18 2.39 1.49 9.78%
P/EPS 13.38 15.56 5.48 14.33 16.30 5.89 2.71 30.47%
EY 7.48 6.43 18.25 6.98 6.13 16.99 36.95 -23.36%
DY 0.04 0.07 0.09 0.00 0.03 0.00 0.00 -
P/NAPS 1.32 1.36 1.43 1.37 0.92 0.48 0.31 27.29%

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