[FAREAST] YoY 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- 62.52%
YoY- 58.72%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 84,398 85,837 142,400 77,435 27,102 18,360 20,233 26.86%
PBT 20,822 19,411 61,180 22,912 12,872 9,261 19,565 1.04%
Tax -3,673 -3,920 -9,807 -5,686 -2,610 -2,221 -8,370 -12.82%
NP 17,149 15,491 51,373 17,226 10,262 7,040 11,195 7.36%
-
NP to SH 16,287 14,414 47,030 15,301 9,640 6,554 11,195 6.44%
-
Tax Rate 17.64% 20.19% 16.03% 24.82% 20.28% 23.98% 42.78% -
Total Cost 67,249 70,346 91,027 60,209 16,840 11,320 9,038 39.70%
-
Net Worth 699,959 656,909 613,376 518,129 540,585 326,394 357,109 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 % 1.25% 2.17% 0.86% - 0.69% - - -
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 699,959 656,909 613,376 518,129 540,585 326,394 357,109 11.86%
NOSH 136,178 135,725 135,104 134,929 133,149 65,278 64,228 13.33%
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 20.32% 18.05% 36.08% 22.25% 37.86% 38.34% 55.33% -
ROE 2.33% 2.19% 7.67% 2.95% 1.78% 2.01% 3.13% -
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 61.98 63.24 105.40 57.39 20.35 28.13 31.50 11.93%
EPS 11.96 10.62 34.81 11.34 7.24 4.97 17.43 -6.08%
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 14.21 14.45 23.98 13.04 4.56 3.09 3.41 26.84%
EPS 2.74 2.43 7.92 2.58 1.62 1.10 1.89 6.38%
DPS 0.03 0.05 0.07 0.00 0.01 0.00 0.00 -
NAPS 1.1787 1.1062 1.0329 0.8725 0.9103 0.5496 0.6014 11.86%
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 10.81 9.72 7.31 9.06 17.20 8.00 5.62 11.51%
P/EPS 56.02 57.91 22.12 45.86 48.34 22.41 10.15 32.91%
EY 1.79 1.73 4.52 2.18 2.07 4.46 9.85 -24.72%
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 10.97 10.40 6.17 9.15 18.28 8.53 5.56 11.98%
P/EPS 56.86 61.96 18.67 46.30 51.38 23.90 10.04 33.49%
EY 1.76 1.61 5.36 2.16 1.95 4.18 9.96 -25.07%
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