[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.12%
YoY- 91.11%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 275,153 102,954 55,644 59,732 49,152 39,796 30,890 43.95%
PBT 77,480 41,989 38,201 48,913 24,713 18,211 8,136 45.56%
Tax -16,881 -7,756 -10,659 -16,491 -7,748 -7,939 -3,034 33.09%
NP 60,599 34,233 27,542 32,422 16,965 10,272 5,102 51.02%
-
NP to SH 51,020 31,055 25,180 32,422 16,965 10,272 5,102 46.75%
-
Tax Rate 21.79% 18.47% 27.90% 33.71% 31.35% 43.59% 37.29% -
Total Cost 214,554 68,721 28,102 27,310 32,187 29,524 25,788 42.32%
-
Net Worth 533,145 493,928 328,058 361,674 319,868 307,767 340,749 7.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 13,497 6,678 3,280 4,826 - 3,083 - -
Div Payout % 26.46% 21.51% 13.03% 14.89% - 30.02% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 533,145 493,928 328,058 361,674 319,868 307,767 340,749 7.74%
NOSH 134,973 133,569 65,611 64,354 63,090 61,676 61,618 13.95%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.02% 33.25% 49.50% 54.28% 34.52% 25.81% 16.52% -
ROE 9.57% 6.29% 7.68% 8.96% 5.30% 3.34% 1.50% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 203.86 77.08 84.81 92.82 77.91 64.52 50.13 26.32%
EPS 37.80 23.25 19.07 50.38 26.89 16.66 8.28 28.78%
DPS 10.00 5.00 5.00 7.50 0.00 5.00 0.00 -
NAPS 3.95 3.6979 5.00 5.62 5.07 4.99 5.53 -5.45%
Adjusted Per Share Value based on latest NOSH - 64,356
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 46.33 17.34 9.37 10.06 8.28 6.70 5.20 43.95%
EPS 8.59 5.23 4.24 5.46 2.86 1.73 0.86 46.72%
DPS 2.27 1.12 0.55 0.81 0.00 0.52 0.00 -
NAPS 0.8978 0.8318 0.5524 0.609 0.5386 0.5183 0.5738 7.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 5.35 3.80 2.58 1.82 1.48 1.30 0.79 -
P/RPS 2.62 4.93 3.04 1.96 1.90 2.01 1.58 8.79%
P/EPS 14.15 16.34 6.72 3.61 5.50 7.81 9.54 6.78%
EY 7.07 6.12 14.87 27.68 18.17 12.81 10.48 -6.34%
DY 1.87 1.32 1.94 4.12 0.00 3.85 0.00 -
P/NAPS 1.35 1.03 0.52 0.32 0.29 0.26 0.14 45.86%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 01/12/06 29/11/05 09/11/04 17/11/03 29/11/02 26/11/01 -
Price 5.80 4.14 2.63 1.87 1.57 1.33 0.94 -
P/RPS 2.85 5.37 3.10 2.01 2.02 2.06 1.88 7.17%
P/EPS 15.34 17.81 6.85 3.71 5.84 7.99 11.35 5.14%
EY 6.52 5.62 14.59 26.94 17.13 12.52 8.81 -4.89%
DY 1.72 1.21 1.90 4.01 0.00 3.76 0.00 -
P/NAPS 1.47 1.12 0.53 0.33 0.31 0.27 0.17 43.24%

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