[FAREAST] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 25.45%
YoY- 30.11%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 372,066 169,810 71,315 80,412 70,994 57,903 41,242 44.25%
PBT 115,946 59,178 50,174 63,087 49,244 32,634 15,273 40.16%
Tax -25,351 -15,466 -14,925 -22,415 -17,985 -11,427 -5,769 27.96%
NP 90,595 43,712 35,249 40,672 31,259 21,207 9,504 45.58%
-
NP to SH 77,593 38,906 32,826 40,672 31,259 21,207 9,504 41.87%
-
Tax Rate 21.86% 26.13% 29.75% 35.53% 36.52% 35.02% 37.77% -
Total Cost 281,471 126,098 36,066 39,740 39,735 36,696 31,738 43.84%
-
Net Worth 552,253 497,376 473,543 369,980 336,349 313,047 340,000 8.41%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 27,005 13,406 23,090 4,842 10,808 9,280 - -
Div Payout % 34.80% 34.46% 70.34% 11.91% 34.58% 43.76% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 552,253 497,376 473,543 369,980 336,349 313,047 340,000 8.41%
NOSH 135,025 134,063 131,942 64,568 63,582 61,867 61,594 13.96%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 24.35% 25.74% 49.43% 50.58% 44.03% 36.63% 23.04% -
ROE 14.05% 7.82% 6.93% 10.99% 9.29% 6.77% 2.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 275.55 126.66 54.05 124.54 111.66 93.59 66.96 26.57%
EPS 57.46 29.02 24.90 62.99 49.16 34.28 15.43 24.48%
DPS 20.00 10.00 17.50 7.50 17.00 15.00 0.00 -
NAPS 4.09 3.71 3.589 5.73 5.29 5.06 5.52 -4.87%
Adjusted Per Share Value based on latest NOSH - 64,553
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.65 28.60 12.01 13.54 11.96 9.75 6.94 44.27%
EPS 13.07 6.55 5.53 6.85 5.26 3.57 1.60 41.89%
DPS 4.55 2.26 3.89 0.82 1.82 1.56 0.00 -
NAPS 0.93 0.8376 0.7974 0.623 0.5664 0.5272 0.5725 8.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.95 4.44 2.65 1.95 1.60 1.35 0.98 -
P/RPS 2.16 3.51 4.90 1.57 1.43 1.44 1.46 6.74%
P/EPS 10.35 15.30 10.65 3.10 3.25 3.94 6.35 8.47%
EY 9.66 6.54 9.39 32.30 30.73 25.39 15.74 -7.81%
DY 3.36 2.25 6.60 3.85 10.63 11.11 0.00 -
P/NAPS 1.45 1.20 0.74 0.34 0.30 0.27 0.18 41.56%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 -
Price 6.20 4.84 3.10 1.99 1.80 1.41 1.01 -
P/RPS 2.25 3.82 5.74 1.60 1.61 1.51 1.51 6.86%
P/EPS 10.79 16.68 12.46 3.16 3.66 4.11 6.55 8.67%
EY 9.27 6.00 8.03 31.65 27.31 24.31 15.28 -7.98%
DY 3.23 2.07 5.65 3.77 9.44 10.64 0.00 -
P/NAPS 1.52 1.30 0.86 0.35 0.34 0.28 0.18 42.67%

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