[FAREAST] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 53.19%
YoY- 148.41%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 15,671 20,680 21,842 18,107 10,352 7,713 17,004 0.08%
PBT 11,973 14,174 24,531 14,423 7,137 2,027 11,424 -0.04%
Tax -4,266 -5,924 -10,237 -3,488 -2,735 1,010 -1,170 -1.36%
NP 7,707 8,250 14,294 10,935 4,402 3,037 10,254 0.30%
-
NP to SH 7,646 8,250 14,294 10,935 4,402 3,037 10,254 0.31%
-
Tax Rate 35.63% 41.79% 41.73% 24.18% 38.32% -49.83% 10.24% -
Total Cost 7,964 12,430 7,548 7,172 5,950 4,676 6,750 -0.17%
-
Net Worth 503,117 369,894 336,318 309,350 339,846 329,047 248,112 -0.74%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 7,629 6,187 - - - -
Div Payout % - - 53.37% 56.58% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 503,117 369,894 336,318 309,350 339,846 329,047 248,112 -0.74%
NOSH 132,051 64,553 63,576 61,870 61,566 55,960 56,007 -0.90%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 49.18% 39.89% 65.44% 60.39% 42.52% 39.38% 60.30% -
ROE 1.52% 2.23% 4.25% 3.53% 1.30% 0.92% 4.13% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.87 32.04 34.36 29.27 16.81 13.78 30.36 1.00%
EPS 5.80 12.78 22.48 17.68 7.15 4.93 18.31 1.22%
DPS 0.00 0.00 12.00 10.00 0.00 0.00 0.00 -
NAPS 3.81 5.73 5.29 5.00 5.52 5.88 4.43 0.16%
Adjusted Per Share Value based on latest NOSH - 61,870
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.64 3.48 3.68 3.05 1.74 1.30 2.86 0.08%
EPS 1.29 1.39 2.41 1.84 0.74 0.51 1.73 0.31%
DPS 0.00 0.00 1.28 1.04 0.00 0.00 0.00 -
NAPS 0.8472 0.6229 0.5663 0.5209 0.5723 0.5541 0.4178 -0.74%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.65 1.95 1.60 1.35 0.98 0.76 0.00 -
P/RPS 22.33 6.09 4.66 4.61 5.83 5.51 0.00 -100.00%
P/EPS 45.77 15.26 7.12 7.64 13.71 14.00 0.00 -100.00%
EY 2.18 6.55 14.05 13.09 7.30 7.14 0.00 -100.00%
DY 0.00 0.00 7.50 7.41 0.00 0.00 0.00 -
P/NAPS 0.70 0.34 0.30 0.27 0.18 0.13 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 27/02/03 27/02/02 22/03/01 25/02/00 -
Price 3.10 1.99 1.80 1.41 1.01 0.80 1.49 -
P/RPS 26.12 6.21 5.24 4.82 6.01 5.80 4.91 -1.76%
P/EPS 53.54 15.57 8.01 7.98 14.13 14.74 8.14 -1.98%
EY 1.87 6.42 12.49 12.53 7.08 6.78 12.29 2.02%
DY 0.00 0.00 6.67 7.09 0.00 0.00 0.00 -
P/NAPS 0.81 0.35 0.34 0.28 0.18 0.14 0.34 -0.91%

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