[FAREAST] YoY TTM 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- 13.24%
YoY- 39.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 369,219 396,566 509,669 282,163 78,558 75,546 80,007 29.01%
PBT 101,230 110,679 189,538 74,696 51,255 51,190 67,680 6.93%
Tax -18,473 -21,171 -36,696 -19,755 -14,182 -17,494 -23,784 -4.12%
NP 82,757 89,508 152,842 54,941 37,073 33,696 43,896 11.14%
-
NP to SH 73,957 81,143 133,036 48,426 34,717 33,210 43,896 9.07%
-
Tax Rate 18.25% 19.13% 19.36% 26.45% 27.67% 34.17% 35.14% -
Total Cost 286,462 307,058 356,827 227,222 41,485 41,850 36,111 41.20%
-
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 204 420 13,901 134 3,347 17,737 7,629 -45.30%
Div Payout % 0.28% 0.52% 10.45% 0.28% 9.64% 53.41% 17.38% -
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 22.41% 22.57% 29.99% 19.47% 47.19% 44.60% 54.87% -
ROE 10.57% 12.35% 21.69% 9.35% 6.42% 10.17% 12.29% -
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 271.13 292.18 377.24 209.12 59.00 115.73 124.57 13.83%
EPS 54.31 59.78 98.47 35.89 26.07 50.87 68.34 -3.75%
DPS 0.15 0.31 10.30 0.10 2.51 27.50 12.00 -51.80%
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 62.18 66.78 85.83 47.52 13.23 12.72 13.47 29.02%
EPS 12.45 13.66 22.40 8.15 5.85 5.59 7.39 9.07%
DPS 0.03 0.07 2.34 0.02 0.56 2.99 1.28 -46.48%
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 2.47 2.10 2.04 2.49 5.93 1.94 1.42 9.66%
P/EPS 12.34 10.29 7.82 14.49 13.42 4.42 2.59 29.70%
EY 8.11 9.72 12.79 6.90 7.45 22.61 38.61 -22.89%
DY 0.02 0.05 1.34 0.02 0.72 12.22 6.78 -62.11%
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 2.51 2.25 1.72 2.51 6.31 2.07 1.40 10.21%
P/EPS 12.52 11.01 6.60 14.63 14.27 4.72 2.56 30.26%
EY 7.99 9.09 15.15 6.84 7.01 21.20 39.05 -23.22%
DY 0.02 0.05 1.58 0.02 0.68 11.46 6.86 -62.18%
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