[FAREAST] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 14.06%
YoY- 99.44%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 436,016 351,974 526,625 372,066 169,810 71,315 80,412 32.52%
PBT 113,510 95,753 181,200 115,946 59,178 50,174 63,087 10.27%
Tax -20,873 -18,644 -33,129 -25,351 -15,466 -14,925 -22,415 -1.18%
NP 92,637 77,109 148,071 90,595 43,712 35,249 40,672 14.69%
-
NP to SH 82,438 68,017 132,612 77,593 38,906 32,826 40,672 12.49%
-
Tax Rate 18.39% 19.47% 18.28% 21.86% 26.13% 29.75% 35.53% -
Total Cost 343,379 274,865 378,554 281,471 126,098 36,066 39,740 43.22%
-
Net Worth 878,102 684,046 644,490 552,253 497,376 473,543 369,980 15.48%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 340 312 50,773 27,005 13,406 23,090 4,842 -35.75%
Div Payout % 0.41% 0.46% 38.29% 34.80% 34.46% 70.34% 11.91% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 878,102 684,046 644,490 552,253 497,376 473,543 369,980 15.48%
NOSH 136,351 135,993 135,397 135,025 134,063 131,942 64,568 13.26%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 21.25% 21.91% 28.12% 24.35% 25.74% 49.43% 50.58% -
ROE 9.39% 9.94% 20.58% 14.05% 7.82% 6.93% 10.99% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 319.77 258.82 388.95 275.55 126.66 54.05 124.54 17.01%
EPS 60.46 50.01 97.74 57.46 29.02 24.90 62.99 -0.68%
DPS 0.25 0.23 37.50 20.00 10.00 17.50 7.50 -43.25%
NAPS 6.44 5.03 4.76 4.09 3.71 3.589 5.73 1.96%
Adjusted Per Share Value based on latest NOSH - 135,055
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 73.42 59.27 88.68 62.65 28.60 12.01 13.54 32.52%
EPS 13.88 11.45 22.33 13.07 6.55 5.53 6.85 12.48%
DPS 0.06 0.05 8.55 4.55 2.26 3.89 0.82 -35.31%
NAPS 1.4787 1.1519 1.0853 0.93 0.8376 0.7974 0.623 15.48%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 7.40 6.50 5.15 5.95 4.44 2.65 1.95 -
P/RPS 2.31 2.51 1.32 2.16 3.51 4.90 1.57 6.64%
P/EPS 12.24 13.00 5.26 10.35 15.30 10.65 3.10 25.70%
EY 8.17 7.69 19.02 9.66 6.54 9.39 32.30 -20.46%
DY 0.03 0.04 7.28 3.36 2.25 6.60 3.85 -55.45%
P/NAPS 1.15 1.29 1.08 1.45 1.20 0.74 0.34 22.50%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 26/02/08 27/02/07 27/02/06 28/02/05 -
Price 7.15 6.50 5.25 6.20 4.84 3.10 1.99 -
P/RPS 2.24 2.51 1.35 2.25 3.82 5.74 1.60 5.76%
P/EPS 11.83 13.00 5.36 10.79 16.68 12.46 3.16 24.59%
EY 8.46 7.69 18.66 9.27 6.00 8.03 31.65 -19.73%
DY 0.03 0.04 7.14 3.23 2.07 5.65 3.77 -55.30%
P/NAPS 1.11 1.29 1.10 1.52 1.30 0.86 0.35 21.20%

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