[FAREAST] YoY 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- 64.51%
YoY- 33.55%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 83,060 129,909 122,743 62,897 22,830 22,052 20,485 26.25%
PBT 28,063 51,100 41,370 21,397 18,690 17,505 11,741 15.61%
Tax -6,585 -10,455 -8,242 -3,406 -5,566 -5,850 -2,906 14.59%
NP 21,478 40,645 33,128 17,991 13,124 11,655 8,835 15.94%
-
NP to SH 19,742 37,286 26,304 15,859 11,875 11,655 8,835 14.32%
-
Tax Rate 23.47% 20.46% 19.92% 15.92% 29.78% 33.42% 24.75% -
Total Cost 61,582 89,264 89,615 44,906 9,706 10,397 11,650 31.95%
-
Net Worth 677,994 635,633 533,098 494,060 328,047 361,684 319,953 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 - 10,143 13,496 - 3,280 4,826 - -
Div Payout % - 27.20% 51.31% - 27.63% 41.41% - -
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 677,994 635,633 533,098 494,060 328,047 361,684 319,953 13.32%
NOSH 135,870 135,241 134,961 133,605 65,609 64,356 63,107 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 25.86% 31.29% 26.99% 28.60% 57.49% 52.85% 43.13% -
ROE 2.91% 5.87% 4.93% 3.21% 3.62% 3.22% 2.76% -
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 61.13 96.06 90.95 47.08 34.80 34.27 32.46 11.11%
EPS 14.53 27.57 19.49 11.87 8.99 18.11 14.00 0.62%
DPS 0.00 7.50 10.00 0.00 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 13.99 21.88 20.67 10.59 3.84 3.71 3.45 26.25%
EPS 3.32 6.28 4.43 2.67 2.00 1.96 1.49 14.27%
DPS 0.00 1.71 2.27 0.00 0.55 0.81 0.00 -
NAPS 1.1417 1.0704 0.8977 0.832 0.5524 0.6091 0.5388 13.31%
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 10.63 6.45 5.88 8.07 7.41 5.31 4.56 15.13%
P/EPS 44.74 22.49 27.45 32.01 14.25 10.05 10.57 27.15%
EY 2.24 4.45 3.64 3.12 7.02 9.95 9.46 -21.32%
DY 0.00 1.21 1.87 0.00 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 9.99 5.41 6.38 8.79 7.56 5.46 4.84 12.82%
P/EPS 42.05 18.86 29.76 34.88 14.53 10.33 11.21 24.62%
EY 2.38 5.30 3.36 2.87 6.88 9.68 8.92 -19.74%
DY 0.00 1.44 1.72 0.00 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