[FAREAST] YoY 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- -29.21%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 96,913 66,856 15,671 20,680 21,842 18,107 10,352 45.15%
PBT 38,466 17,189 11,973 14,174 24,531 14,423 7,137 32.39%
Tax -8,470 -7,710 -4,266 -5,924 -10,237 -3,488 -2,735 20.72%
NP 29,996 9,479 7,707 8,250 14,294 10,935 4,402 37.66%
-
NP to SH 26,573 7,851 7,646 8,250 14,294 10,935 4,402 34.91%
-
Tax Rate 22.02% 44.85% 35.63% 41.79% 41.73% 24.18% 38.32% -
Total Cost 66,917 57,377 7,964 12,430 7,548 7,172 5,950 49.65%
-
Net Worth 552,377 401,950 503,117 369,894 336,318 309,350 339,846 8.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 7,629 6,187 - -
Div Payout % - - - - 53.37% 56.58% - -
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 552,377 401,950 503,117 369,894 336,318 309,350 339,846 8.42%
NOSH 135,055 133,983 132,051 64,553 63,576 61,870 61,566 13.98%
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 30.95% 14.18% 49.18% 39.89% 65.44% 60.39% 42.52% -
ROE 4.81% 1.95% 1.52% 2.23% 4.25% 3.53% 1.30% -
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 71.76 49.90 11.87 32.04 34.36 29.27 16.81 27.35%
EPS 19.68 5.86 5.80 12.78 22.48 17.68 7.15 18.37%
DPS 0.00 0.00 0.00 0.00 12.00 10.00 0.00 -
NAPS 4.09 3.00 3.81 5.73 5.29 5.00 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 16.32 11.26 2.64 3.48 3.68 3.05 1.74 45.19%
EPS 4.47 1.32 1.29 1.39 2.41 1.84 0.74 34.93%
DPS 0.00 0.00 0.00 0.00 1.28 1.04 0.00 -
NAPS 0.9302 0.6769 0.8472 0.6229 0.5663 0.5209 0.5723 8.42%
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 8.29 8.90 22.33 6.09 4.66 4.61 5.83 6.03%
P/EPS 30.24 75.77 45.77 15.26 7.12 7.64 13.71 14.08%
EY 3.31 1.32 2.18 6.55 14.05 13.09 7.30 -12.34%
DY 0.00 0.00 0.00 0.00 7.50 7.41 0.00 -
P/NAPS 1.45 1.48 0.70 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 8.64 9.70 26.12 6.21 5.24 4.82 6.01 6.23%
P/EPS 31.51 82.60 53.54 15.57 8.01 7.98 14.13 14.29%
EY 3.17 1.21 1.87 6.42 12.49 12.53 7.08 -12.52%
DY 0.00 0.00 0.00 0.00 6.67 7.09 0.00 -
P/NAPS 1.52 1.61 0.81 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