[FAREAST] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 39.11%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 137,272 74,192 79,642 65,536 39,796 41,186 45,216 20.32%
PBT 55,985 50,934 65,217 32,950 18,211 10,848 15,453 23.91%
Tax -10,341 -14,212 -21,988 -10,330 -7,939 -4,045 -6,124 9.11%
NP 45,644 36,722 43,229 22,620 10,272 6,802 9,329 30.27%
-
NP to SH 41,406 33,573 43,229 22,620 10,272 6,802 9,329 28.18%
-
Tax Rate 18.47% 27.90% 33.72% 31.35% 43.59% 37.29% 39.63% -
Total Cost 91,628 37,469 36,413 42,916 29,524 34,384 35,886 16.90%
-
Net Worth 493,928 328,058 361,674 319,868 307,767 340,749 254,894 11.65%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 8,904 4,374 6,435 - 3,083 - - -
Div Payout % 21.51% 13.03% 14.89% - 30.02% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 493,928 328,058 361,674 319,868 307,767 340,749 254,894 11.65%
NOSH 133,569 65,611 64,354 63,090 61,676 61,618 56,020 15.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 33.25% 49.50% 54.28% 34.52% 25.81% 16.52% 20.63% -
ROE 8.38% 10.23% 11.95% 7.07% 3.34% 2.00% 3.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 102.77 113.08 123.76 103.88 64.52 66.84 80.71 4.10%
EPS 31.00 25.43 67.17 35.85 16.66 11.04 16.65 10.91%
DPS 6.67 6.67 10.00 0.00 5.00 0.00 0.00 -
NAPS 3.6979 5.00 5.62 5.07 4.99 5.53 4.55 -3.39%
Adjusted Per Share Value based on latest NOSH - 63,107
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.12 12.49 13.41 11.04 6.70 6.94 7.61 20.33%
EPS 6.97 5.65 7.28 3.81 1.73 1.15 1.57 28.18%
DPS 1.50 0.74 1.08 0.00 0.52 0.00 0.00 -
NAPS 0.8318 0.5524 0.609 0.5386 0.5183 0.5738 0.4292 11.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.80 2.58 1.82 1.48 1.30 0.79 1.10 -
P/RPS 3.70 2.28 1.47 1.42 2.01 1.18 1.36 18.14%
P/EPS 12.26 5.04 2.71 4.13 7.81 7.16 6.61 10.83%
EY 8.16 19.83 36.91 24.23 12.81 13.97 15.14 -9.78%
DY 1.75 2.58 5.49 0.00 3.85 0.00 0.00 -
P/NAPS 1.03 0.52 0.32 0.29 0.26 0.14 0.24 27.46%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 01/12/06 29/11/05 09/11/04 17/11/03 29/11/02 26/11/01 28/11/00 -
Price 4.14 2.63 1.87 1.57 1.33 0.94 1.04 -
P/RPS 4.03 2.33 1.51 1.51 2.06 1.41 1.29 20.89%
P/EPS 13.35 5.14 2.78 4.38 7.99 8.51 6.24 13.50%
EY 7.49 19.46 35.92 22.84 12.52 11.74 16.01 -11.88%
DY 1.61 2.53 5.35 0.00 3.76 0.00 0.00 -
P/NAPS 1.12 0.53 0.33 0.31 0.27 0.17 0.23 30.17%

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