[FAREAST] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -6.04%
YoY- 18.52%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 351,974 526,625 372,066 169,810 71,315 80,412 70,994 30.54%
PBT 95,753 181,200 115,946 59,178 50,174 63,087 49,244 11.70%
Tax -18,644 -33,129 -25,351 -15,466 -14,925 -22,415 -17,985 0.60%
NP 77,109 148,071 90,595 43,712 35,249 40,672 31,259 16.22%
-
NP to SH 68,017 132,612 77,593 38,906 32,826 40,672 31,259 13.82%
-
Tax Rate 19.47% 18.28% 21.86% 26.13% 29.75% 35.53% 36.52% -
Total Cost 274,865 378,554 281,471 126,098 36,066 39,740 39,735 37.99%
-
Net Worth 684,046 644,490 552,253 497,376 473,543 369,980 336,349 12.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 312 50,773 27,005 13,406 23,090 4,842 10,808 -44.58%
Div Payout % 0.46% 38.29% 34.80% 34.46% 70.34% 11.91% 34.58% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 684,046 644,490 552,253 497,376 473,543 369,980 336,349 12.54%
NOSH 135,993 135,397 135,025 134,063 131,942 64,568 63,582 13.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.91% 28.12% 24.35% 25.74% 49.43% 50.58% 44.03% -
ROE 9.94% 20.58% 14.05% 7.82% 6.93% 10.99% 9.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 258.82 388.95 275.55 126.66 54.05 124.54 111.66 15.02%
EPS 50.01 97.74 57.46 29.02 24.90 62.99 49.16 0.28%
DPS 0.23 37.50 20.00 10.00 17.50 7.50 17.00 -51.15%
NAPS 5.03 4.76 4.09 3.71 3.589 5.73 5.29 -0.83%
Adjusted Per Share Value based on latest NOSH - 133,983
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 59.27 88.68 62.65 28.60 12.01 13.54 11.96 30.54%
EPS 11.45 22.33 13.07 6.55 5.53 6.85 5.26 13.82%
DPS 0.05 8.55 4.55 2.26 3.89 0.82 1.82 -45.03%
NAPS 1.1519 1.0853 0.93 0.8376 0.7974 0.623 0.5664 12.54%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.50 5.15 5.95 4.44 2.65 1.95 1.60 -
P/RPS 2.51 1.32 2.16 3.51 4.90 1.57 1.43 9.82%
P/EPS 13.00 5.26 10.35 15.30 10.65 3.10 3.25 25.96%
EY 7.69 19.02 9.66 6.54 9.39 32.30 30.73 -20.60%
DY 0.04 7.28 3.36 2.25 6.60 3.85 10.63 -60.52%
P/NAPS 1.29 1.08 1.45 1.20 0.74 0.34 0.30 27.49%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 6.50 5.25 6.20 4.84 3.10 1.99 1.80 -
P/RPS 2.51 1.35 2.25 3.82 5.74 1.60 1.61 7.67%
P/EPS 13.00 5.36 10.79 16.68 12.46 3.16 3.66 23.49%
EY 7.69 18.66 9.27 6.00 8.03 31.65 27.31 -19.02%
DY 0.04 7.14 3.23 2.07 5.65 3.77 9.44 -59.73%
P/NAPS 1.29 1.10 1.52 1.30 0.86 0.35 0.34 24.86%

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