[FAREAST] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -32.3%
YoY- -17.7%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 296,468 590,452 299,900 51,820 57,816 69,788 49,120 34.89%
PBT 79,080 194,088 52,792 30,880 41,000 47,372 24,040 21.92%
Tax -16,424 -40,708 -11,812 -6,960 -13,996 -9,084 -6,316 17.24%
NP 62,656 153,380 40,980 23,920 27,004 38,288 17,724 23.40%
-
NP to SH 57,104 132,516 37,660 22,224 27,004 38,288 17,724 21.50%
-
Tax Rate 20.77% 20.97% 22.37% 22.54% 34.14% 19.18% 26.27% -
Total Cost 233,812 437,072 258,920 27,900 30,812 31,500 31,396 39.70%
-
Net Worth 659,518 585,026 501,773 511,736 325,578 349,709 355,737 10.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 659,518 585,026 501,773 511,736 325,578 349,709 355,737 10.82%
NOSH 135,703 135,110 134,885 132,918 65,115 64,284 62,851 13.67%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 21.13% 25.98% 13.66% 46.16% 46.71% 54.86% 36.08% -
ROE 8.66% 22.65% 7.51% 4.34% 8.29% 10.95% 4.98% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 218.47 437.02 222.34 38.99 88.79 108.56 78.15 18.67%
EPS 42.08 98.08 27.92 16.72 20.52 59.56 28.20 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.86 4.33 3.72 3.85 5.00 5.44 5.66 -2.50%
Adjusted Per Share Value based on latest NOSH - 132,918
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 49.92 99.43 50.50 8.73 9.74 11.75 8.27 34.89%
EPS 9.62 22.32 6.34 3.74 4.55 6.45 2.98 21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1106 0.9852 0.845 0.8617 0.5483 0.5889 0.599 10.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 5.40 6.30 4.94 3.44 2.01 1.78 1.38 -
P/RPS 2.47 1.44 2.22 8.82 2.26 1.64 1.77 5.70%
P/EPS 12.83 6.42 17.69 20.57 4.85 2.99 4.89 17.42%
EY 7.79 15.57 5.65 4.86 20.63 33.46 20.43 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.45 1.33 0.89 0.40 0.33 0.24 29.04%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 22/05/08 29/05/07 19/05/06 17/05/05 24/05/04 19/05/03 -
Price 6.15 6.75 5.05 3.48 2.11 1.80 1.45 -
P/RPS 2.82 1.54 2.27 8.93 2.38 1.66 1.86 7.17%
P/EPS 14.62 6.88 18.09 20.81 5.09 3.02 5.14 19.01%
EY 6.84 14.53 5.53 4.80 19.65 33.09 19.45 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.56 1.36 0.90 0.42 0.33 0.26 30.22%

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