[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 104.36%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 243,014 419,922 275,153 102,954 55,644 59,732 49,152 30.48%
PBT 67,244 160,802 77,480 41,989 38,201 48,913 24,713 18.13%
Tax -14,611 -30,439 -16,881 -7,756 -10,659 -16,491 -7,748 11.14%
NP 52,633 130,363 60,599 34,233 27,542 32,422 16,965 20.74%
-
NP to SH 48,432 117,445 51,020 31,055 25,180 32,422 16,965 19.08%
-
Tax Rate 21.73% 18.93% 21.79% 18.47% 27.90% 33.71% 31.35% -
Total Cost 190,381 289,559 214,554 68,721 28,102 27,310 32,187 34.44%
-
Net Worth 677,912 635,715 533,145 493,928 328,058 361,674 319,868 13.32%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 312 50,721 13,497 6,678 3,280 4,826 - -
Div Payout % 0.65% 43.19% 26.46% 21.51% 13.03% 14.89% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 677,912 635,715 533,145 493,928 328,058 361,674 319,868 13.32%
NOSH 135,854 135,258 134,973 133,569 65,611 64,354 63,090 13.62%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 21.66% 31.04% 22.02% 33.25% 49.50% 54.28% 34.52% -
ROE 7.14% 18.47% 9.57% 6.29% 7.68% 8.96% 5.30% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 178.88 310.46 203.86 77.08 84.81 92.82 77.91 14.84%
EPS 35.65 86.83 37.80 23.25 19.07 50.38 26.89 4.80%
DPS 0.23 37.50 10.00 5.00 5.00 7.50 0.00 -
NAPS 4.99 4.70 3.95 3.6979 5.00 5.62 5.07 -0.26%
Adjusted Per Share Value based on latest NOSH - 133,605
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 40.92 70.71 46.33 17.34 9.37 10.06 8.28 30.48%
EPS 8.16 19.78 8.59 5.23 4.24 5.46 2.86 19.07%
DPS 0.05 8.54 2.27 1.12 0.55 0.81 0.00 -
NAPS 1.1416 1.0705 0.8978 0.8318 0.5524 0.609 0.5386 13.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.50 6.20 5.35 3.80 2.58 1.82 1.48 -
P/RPS 3.63 2.00 2.62 4.93 3.04 1.96 1.90 11.38%
P/EPS 18.23 7.14 14.15 16.34 6.72 3.61 5.50 22.08%
EY 5.48 14.00 7.07 6.12 14.87 27.68 18.17 -18.09%
DY 0.04 6.05 1.87 1.32 1.94 4.12 0.00 -
P/NAPS 1.30 1.32 1.35 1.03 0.52 0.32 0.29 28.37%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 25/11/08 22/11/07 01/12/06 29/11/05 09/11/04 17/11/03 -
Price 6.11 5.20 5.80 4.14 2.63 1.87 1.57 -
P/RPS 3.42 1.67 2.85 5.37 3.10 2.01 2.02 9.16%
P/EPS 17.14 5.99 15.34 17.81 6.85 3.71 5.84 19.63%
EY 5.83 16.70 6.52 5.62 14.59 26.94 17.13 -16.42%
DY 0.04 7.21 1.72 1.21 1.90 4.01 0.00 -
P/NAPS 1.22 1.11 1.47 1.12 0.53 0.33 0.31 25.62%

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