[FAREAST] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -50.49%
YoY- 2.68%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 108,960 106,703 96,913 66,856 15,671 20,680 21,842 30.68%
PBT 28,509 20,398 38,466 17,189 11,973 14,174 24,531 2.53%
Tax -4,033 -2,690 -8,470 -7,710 -4,266 -5,924 -10,237 -14.36%
NP 24,476 17,708 29,996 9,479 7,707 8,250 14,294 9.36%
-
NP to SH 19,585 15,167 26,573 7,851 7,646 8,250 14,294 5.38%
-
Tax Rate 14.15% 13.19% 22.02% 44.85% 35.63% 41.79% 41.73% -
Total Cost 84,484 88,995 66,917 57,377 7,964 12,430 7,548 49.50%
-
Net Worth 679,783 541,645 552,377 401,950 503,117 369,894 336,318 12.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - 7,629 -
Div Payout % - - - - - - 53.37% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 679,783 541,645 552,377 401,950 503,117 369,894 336,318 12.43%
NOSH 135,956 135,411 135,055 133,983 132,051 64,553 63,576 13.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.46% 16.60% 30.95% 14.18% 49.18% 39.89% 65.44% -
ROE 2.88% 2.80% 4.81% 1.95% 1.52% 2.23% 4.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 80.14 78.80 71.76 49.90 11.87 32.04 34.36 15.14%
EPS 14.40 11.20 19.68 5.86 5.80 12.78 22.48 -7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 5.00 4.00 4.09 3.00 3.81 5.73 5.29 -0.93%
Adjusted Per Share Value based on latest NOSH - 133,983
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 18.35 17.97 16.32 11.26 2.64 3.48 3.68 30.67%
EPS 3.30 2.55 4.47 1.32 1.29 1.39 2.41 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
NAPS 1.1447 0.9121 0.9302 0.6769 0.8472 0.6229 0.5663 12.43%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.50 5.15 5.95 4.44 2.65 1.95 1.60 -
P/RPS 8.11 6.54 8.29 8.90 22.33 6.09 4.66 9.66%
P/EPS 45.12 45.98 30.24 75.77 45.77 15.26 7.12 35.99%
EY 2.22 2.17 3.31 1.32 2.18 6.55 14.05 -26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 1.30 1.29 1.45 1.48 0.70 0.34 0.30 27.65%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 6.50 5.25 6.20 4.84 3.10 1.99 1.80 -
P/RPS 8.11 6.66 8.64 9.70 26.12 6.21 5.24 7.54%
P/EPS 45.12 46.87 31.51 82.60 53.54 15.57 8.01 33.35%
EY 2.22 2.13 3.17 1.21 1.87 6.42 12.49 -24.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 1.30 1.31 1.52 1.61 0.81 0.35 0.34 25.02%

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