[FAREAST] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.23%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 526,625 372,066 169,810 71,315 80,412 70,994 57,903 44.42%
PBT 181,200 115,946 59,178 50,174 63,087 49,244 32,634 33.03%
Tax -33,129 -25,351 -15,466 -14,925 -22,415 -17,985 -11,427 19.39%
NP 148,071 90,595 43,712 35,249 40,672 31,259 21,207 38.20%
-
NP to SH 132,612 77,593 38,906 32,826 40,672 31,259 21,207 35.69%
-
Tax Rate 18.28% 21.86% 26.13% 29.75% 35.53% 36.52% 35.02% -
Total Cost 378,554 281,471 126,098 36,066 39,740 39,735 36,696 47.49%
-
Net Worth 644,490 552,253 497,376 473,543 369,980 336,349 313,047 12.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 50,773 27,005 13,406 23,090 4,842 10,808 9,280 32.70%
Div Payout % 38.29% 34.80% 34.46% 70.34% 11.91% 34.58% 43.76% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 644,490 552,253 497,376 473,543 369,980 336,349 313,047 12.77%
NOSH 135,397 135,025 134,063 131,942 64,568 63,582 61,867 13.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 28.12% 24.35% 25.74% 49.43% 50.58% 44.03% 36.63% -
ROE 20.58% 14.05% 7.82% 6.93% 10.99% 9.29% 6.77% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 388.95 275.55 126.66 54.05 124.54 111.66 93.59 26.77%
EPS 97.74 57.46 29.02 24.90 62.99 49.16 34.28 19.06%
DPS 37.50 20.00 10.00 17.50 7.50 17.00 15.00 16.48%
NAPS 4.76 4.09 3.71 3.589 5.73 5.29 5.06 -1.01%
Adjusted Per Share Value based on latest NOSH - 132,051
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 88.68 62.65 28.60 12.01 13.54 11.96 9.75 44.43%
EPS 22.33 13.07 6.55 5.53 6.85 5.26 3.57 35.70%
DPS 8.55 4.55 2.26 3.89 0.82 1.82 1.56 32.74%
NAPS 1.0853 0.93 0.8376 0.7974 0.623 0.5664 0.5272 12.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.15 5.95 4.44 2.65 1.95 1.60 1.35 -
P/RPS 1.32 2.16 3.51 4.90 1.57 1.43 1.44 -1.43%
P/EPS 5.26 10.35 15.30 10.65 3.10 3.25 3.94 4.92%
EY 19.02 9.66 6.54 9.39 32.30 30.73 25.39 -4.69%
DY 7.28 3.36 2.25 6.60 3.85 10.63 11.11 -6.79%
P/NAPS 1.08 1.45 1.20 0.74 0.34 0.30 0.27 25.96%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 27/02/07 27/02/06 28/02/05 27/02/04 27/02/03 -
Price 5.25 6.20 4.84 3.10 1.99 1.80 1.41 -
P/RPS 1.35 2.25 3.82 5.74 1.60 1.61 1.51 -1.84%
P/EPS 5.36 10.79 16.68 12.46 3.16 3.66 4.11 4.52%
EY 18.66 9.27 6.00 8.03 31.65 27.31 24.31 -4.30%
DY 7.14 3.23 2.07 5.65 3.77 9.44 10.64 -6.42%
P/NAPS 1.10 1.52 1.30 0.86 0.35 0.34 0.28 25.58%

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