[FAREAST] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 162.52%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 177,199 159,954 290,013 152,410 40,057 32,814 37,680 29.42%
PBT 44,658 39,181 109,702 36,110 20,592 19,511 31,408 6.03%
Tax -7,855 -8,026 -19,984 -8,639 -4,350 -5,093 -10,641 -4.93%
NP 36,803 31,155 89,718 27,471 16,242 14,418 20,767 10.00%
-
NP to SH 34,630 28,690 80,159 24,716 15,196 13,305 20,767 8.89%
-
Tax Rate 17.59% 20.48% 18.22% 23.92% 21.12% 26.10% 33.88% -
Total Cost 140,396 128,799 200,295 124,939 23,815 18,396 16,913 42.27%
-
Net Worth 700,228 656,857 613,489 518,064 540,716 326,299 357,143 11.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 204 312 405 - 66 - - -
Div Payout % 0.59% 1.09% 0.51% - 0.44% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 700,228 656,857 613,489 518,064 540,716 326,299 357,143 11.86%
NOSH 136,231 135,714 135,129 134,912 133,181 65,259 64,234 13.34%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 20.77% 19.48% 30.94% 18.02% 40.55% 43.94% 55.11% -
ROE 4.95% 4.37% 13.07% 4.77% 2.81% 4.08% 5.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 130.07 117.86 214.62 112.97 30.08 50.28 58.66 14.18%
EPS 25.42 21.14 59.32 18.32 11.41 10.10 32.33 -3.92%
DPS 0.15 0.23 0.30 0.00 0.05 0.00 0.00 -
NAPS 5.14 4.84 4.54 3.84 4.06 5.00 5.56 -1.29%
Adjusted Per Share Value based on latest NOSH - 134,929
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.84 26.94 48.84 25.67 6.75 5.53 6.35 29.40%
EPS 5.83 4.83 13.50 4.16 2.56 2.24 3.50 8.87%
DPS 0.03 0.05 0.07 0.00 0.01 0.00 0.00 -
NAPS 1.1792 1.1061 1.0331 0.8724 0.9105 0.5495 0.6014 11.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.70 6.15 7.70 5.20 3.50 2.25 1.77 -
P/RPS 5.15 5.22 3.59 4.60 11.64 4.47 3.02 9.29%
P/EPS 26.36 29.09 12.98 28.38 30.67 11.04 5.47 29.94%
EY 3.79 3.44 7.70 3.52 3.26 9.06 18.27 -23.05%
DY 0.02 0.04 0.04 0.00 0.01 0.00 0.00 -
P/NAPS 1.30 1.27 1.70 1.35 0.86 0.45 0.32 26.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 21/08/08 23/08/07 18/08/06 05/08/05 13/08/04 -
Price 6.80 6.58 6.50 5.25 3.72 2.40 1.75 -
P/RPS 5.23 5.58 3.03 4.65 12.37 4.77 2.98 9.82%
P/EPS 26.75 31.13 10.96 28.66 32.60 11.77 5.41 30.50%
EY 3.74 3.21 9.13 3.49 3.07 8.49 18.47 -23.36%
DY 0.02 0.03 0.05 0.00 0.01 0.00 0.00 -
P/NAPS 1.32 1.36 1.43 1.37 0.92 0.48 0.31 27.29%

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