[FAREAST] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 37.62%
YoY- 64.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 387,818 324,018 559,896 366,870 137,272 74,192 79,642 30.17%
PBT 119,073 89,658 214,402 103,306 55,985 50,934 65,217 10.54%
Tax -21,702 -19,481 -40,585 -22,508 -10,341 -14,212 -21,988 -0.21%
NP 97,370 70,177 173,817 80,798 45,644 36,722 43,229 14.48%
-
NP to SH 91,288 64,576 156,593 68,026 41,406 33,573 43,229 13.26%
-
Tax Rate 18.23% 21.73% 18.93% 21.79% 18.47% 27.90% 33.72% -
Total Cost 290,448 253,841 386,078 286,072 91,628 37,469 36,413 41.32%
-
Net Worth 734,537 677,912 635,715 533,145 493,928 328,058 361,674 12.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 454 416 67,629 17,996 8,904 4,374 6,435 -35.70%
Div Payout % 0.50% 0.65% 43.19% 26.46% 21.51% 13.03% 14.89% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 734,537 677,912 635,715 533,145 493,928 328,058 361,674 12.52%
NOSH 136,277 135,854 135,258 134,973 133,569 65,611 64,354 13.31%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 25.11% 21.66% 31.04% 22.02% 33.25% 49.50% 54.28% -
ROE 12.43% 9.53% 24.63% 12.76% 8.38% 10.23% 11.95% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 284.58 238.50 413.95 271.81 102.77 113.08 123.76 14.87%
EPS 66.99 47.53 115.77 50.40 31.00 25.43 67.17 -0.04%
DPS 0.33 0.31 50.00 13.33 6.67 6.67 10.00 -43.35%
NAPS 5.39 4.99 4.70 3.95 3.6979 5.00 5.62 -0.69%
Adjusted Per Share Value based on latest NOSH - 134,961
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.31 54.56 94.28 61.78 23.12 12.49 13.41 30.17%
EPS 15.37 10.87 26.37 11.46 6.97 5.65 7.28 13.25%
DPS 0.08 0.07 11.39 3.03 1.50 0.74 1.08 -35.18%
NAPS 1.2369 1.1416 1.0705 0.8978 0.8318 0.5524 0.609 12.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 6.56 6.50 6.20 5.35 3.80 2.58 1.82 -
P/RPS 2.31 2.73 1.50 1.97 3.70 2.28 1.47 7.82%
P/EPS 9.79 13.67 5.36 10.62 12.26 5.04 2.71 23.85%
EY 10.21 7.31 18.67 9.42 8.16 19.83 36.91 -19.27%
DY 0.05 0.05 8.06 2.49 1.75 2.58 5.49 -54.28%
P/NAPS 1.22 1.30 1.32 1.35 1.03 0.52 0.32 24.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 17/11/09 25/11/08 22/11/07 01/12/06 29/11/05 09/11/04 -
Price 7.00 6.11 5.20 5.80 4.14 2.63 1.87 -
P/RPS 2.46 2.56 1.26 2.13 4.03 2.33 1.51 8.47%
P/EPS 10.45 12.85 4.49 11.51 13.35 5.14 2.78 24.68%
EY 9.57 7.78 22.26 8.69 7.49 19.46 35.92 -19.77%
DY 0.05 0.05 9.62 2.30 1.61 2.53 5.35 -54.08%
P/NAPS 1.30 1.22 1.11 1.47 1.12 0.53 0.33 25.65%

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