[FAREAST] YoY TTM 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- 70.65%
YoY- 680.6%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 71,315 80,412 70,994 57,903 41,242 41,625 67,590 -0.05%
PBT 50,174 63,087 49,244 33,094 12,626 13,634 36,689 -0.33%
Tax -15,552 -22,415 -17,334 -10,925 -9,786 -3,511 -1,072 -2.80%
NP 34,622 40,672 31,910 22,169 2,840 10,123 35,617 0.03%
-
NP to SH 32,826 40,672 31,910 22,169 2,840 10,123 35,617 0.08%
-
Tax Rate 31.00% 35.53% 35.20% 33.01% 77.51% 25.75% 2.92% -
Total Cost 36,693 39,740 39,084 35,734 38,402 31,502 31,973 -0.14%
-
Net Worth 503,117 369,894 336,318 309,350 307,832 329,047 248,112 -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 3,280 4,826 10,772 9,271 30 - - -100.00%
Div Payout % 9.99% 11.87% 33.76% 41.82% 1.08% - - -
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 503,117 369,894 336,318 309,350 307,832 329,047 248,112 -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 48.55% 50.58% 44.95% 38.29% 6.89% 24.32% 52.70% -
ROE 6.52% 11.00% 9.49% 7.17% 0.92% 3.08% 14.36% -
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 54.01 124.57 111.67 93.59 66.99 74.38 120.68 0.85%
EPS 24.86 63.00 50.19 35.83 4.61 18.09 63.59 1.00%
DPS 2.48 7.50 17.00 15.00 0.05 0.00 0.00 -100.00%
NAPS 3.81 5.73 5.29 5.00 5.00 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 12.01 13.54 11.96 9.75 6.94 7.01 11.38 -0.05%
EPS 5.53 6.85 5.37 3.73 0.48 1.70 6.00 0.08%
DPS 0.55 0.81 1.81 1.56 0.01 0.00 0.00 -100.00%
NAPS 0.8472 0.6229 0.5663 0.5209 0.5184 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 4.91 1.57 1.43 1.44 1.46 1.02 0.00 -100.00%
P/EPS 10.66 3.10 3.19 3.77 21.24 4.20 0.00 -100.00%
EY 9.38 32.31 31.37 26.54 4.71 23.80 0.00 -100.00%
DY 0.94 3.85 10.63 11.11 0.05 0.00 0.00 -100.00%
P/NAPS 0.70 0.34 0.30 0.27 0.20 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 - -
Price 3.10 1.99 1.80 1.41 1.01 0.80 0.00 -
P/RPS 5.74 1.60 1.61 1.51 1.51 1.08 0.00 -100.00%
P/EPS 12.47 3.16 3.59 3.94 21.90 4.42 0.00 -100.00%
EY 8.02 31.66 27.88 25.41 4.57 22.61 0.00 -100.00%
DY 0.80 3.77 9.44 10.64 0.05 0.00 0.00 -100.00%
P/NAPS 0.81 0.35 0.34 0.28 0.20 0.14 0.00 -100.00%

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