[FAREAST] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 38.19%
YoY- 47.4%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 169,810 71,315 80,412 70,994 57,903 41,242 41,625 26.39%
PBT 59,178 50,174 63,087 49,244 32,634 15,273 13,617 27.73%
Tax -15,466 -14,925 -22,415 -17,985 -11,427 -5,769 -3,583 27.58%
NP 43,712 35,249 40,672 31,259 21,207 9,504 10,034 27.78%
-
NP to SH 38,906 32,826 40,672 31,259 21,207 9,504 10,034 25.32%
-
Tax Rate 26.13% 29.75% 35.53% 36.52% 35.02% 37.77% 26.31% -
Total Cost 126,098 36,066 39,740 39,735 36,696 31,738 31,591 25.93%
-
Net Worth 497,376 473,543 369,980 336,349 313,047 340,000 329,325 7.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,406 23,090 4,842 10,808 9,280 - - -
Div Payout % 34.46% 70.34% 11.91% 34.58% 43.76% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 497,376 473,543 369,980 336,349 313,047 340,000 329,325 7.10%
NOSH 134,063 131,942 64,568 63,582 61,867 61,594 56,007 15.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.74% 49.43% 50.58% 44.03% 36.63% 23.04% 24.11% -
ROE 7.82% 6.93% 10.99% 9.29% 6.77% 2.80% 3.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 126.66 54.05 124.54 111.66 93.59 66.96 74.32 9.28%
EPS 29.02 24.90 62.99 49.16 34.28 15.43 16.29 10.09%
DPS 10.00 17.50 7.50 17.00 15.00 0.00 0.00 -
NAPS 3.71 3.589 5.73 5.29 5.06 5.52 5.88 -7.38%
Adjusted Per Share Value based on latest NOSH - 63,576
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.60 12.01 13.54 11.96 9.75 6.94 7.01 26.39%
EPS 6.55 5.53 6.85 5.26 3.57 1.60 1.69 25.31%
DPS 2.26 3.89 0.82 1.82 1.56 0.00 0.00 -
NAPS 0.8376 0.7974 0.623 0.5664 0.5272 0.5725 0.5546 7.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.44 2.65 1.95 1.60 1.35 0.98 0.76 -
P/RPS 3.51 4.90 1.57 1.43 1.44 1.46 1.02 22.85%
P/EPS 15.30 10.65 3.10 3.25 3.94 6.35 4.24 23.83%
EY 6.54 9.39 32.30 30.73 25.39 15.74 23.57 -19.23%
DY 2.25 6.60 3.85 10.63 11.11 0.00 0.00 -
P/NAPS 1.20 0.74 0.34 0.30 0.27 0.18 0.13 44.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 22/03/01 -
Price 4.84 3.10 1.99 1.80 1.41 1.01 0.80 -
P/RPS 3.82 5.74 1.60 1.61 1.51 1.51 1.08 23.42%
P/EPS 16.68 12.46 3.16 3.66 4.11 6.55 4.47 24.52%
EY 6.00 8.03 31.65 27.31 24.31 15.28 22.39 -19.69%
DY 2.07 5.65 3.77 9.44 10.64 0.00 0.00 -
P/NAPS 1.30 0.86 0.35 0.34 0.28 0.18 0.14 44.95%

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