[FAREAST] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.81%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 526,625 372,066 169,810 71,315 80,412 70,994 57,903 44.42%
PBT 181,200 115,946 59,178 50,174 63,087 49,244 33,094 32.72%
Tax -33,129 -25,351 -15,466 -15,552 -22,415 -17,334 -10,925 20.28%
NP 148,071 90,595 43,712 34,622 40,672 31,910 22,169 37.19%
-
NP to SH 132,612 77,593 38,906 32,826 40,672 31,910 22,169 34.69%
-
Tax Rate 18.28% 21.86% 26.13% 31.00% 35.53% 35.20% 33.01% -
Total Cost 378,554 281,471 126,098 36,693 39,740 39,084 35,734 48.14%
-
Net Worth 541,645 552,377 401,950 503,117 369,894 336,318 309,350 9.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 513 13,631 66 3,280 4,826 10,772 9,271 -38.24%
Div Payout % 0.39% 17.57% 0.17% 9.99% 11.87% 33.76% 41.82% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 541,645 552,377 401,950 503,117 369,894 336,318 309,350 9.77%
NOSH 135,411 135,055 133,983 132,051 64,553 63,576 61,870 13.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 28.12% 24.35% 25.74% 48.55% 50.58% 44.95% 38.29% -
ROE 24.48% 14.05% 9.68% 6.52% 11.00% 9.49% 7.17% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 388.91 275.49 126.74 54.01 124.57 111.67 93.59 26.76%
EPS 97.93 57.45 29.04 24.86 63.00 50.19 35.83 18.22%
DPS 0.38 10.10 0.05 2.48 7.50 17.00 15.00 -45.77%
NAPS 4.00 4.09 3.00 3.81 5.73 5.29 5.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 132,051
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 88.68 62.65 28.60 12.01 13.54 11.96 9.75 44.43%
EPS 22.33 13.07 6.55 5.53 6.85 5.37 3.73 34.71%
DPS 0.09 2.30 0.01 0.55 0.81 1.81 1.56 -37.81%
NAPS 0.9121 0.9302 0.6769 0.8472 0.6229 0.5663 0.5209 9.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.15 5.95 4.44 2.65 1.95 1.60 1.35 -
P/RPS 1.32 2.16 3.50 4.91 1.57 1.43 1.44 -1.43%
P/EPS 5.26 10.36 15.29 10.66 3.10 3.19 3.77 5.70%
EY 19.02 9.66 6.54 9.38 32.31 31.37 26.54 -5.39%
DY 0.07 1.70 0.01 0.94 3.85 10.63 11.11 -56.99%
P/NAPS 1.29 1.45 1.48 0.70 0.34 0.30 0.27 29.74%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 27/02/07 27/02/06 28/02/05 27/02/04 27/02/03 -
Price 5.25 6.20 4.84 3.10 1.99 1.80 1.41 -
P/RPS 1.35 2.25 3.82 5.74 1.60 1.61 1.51 -1.84%
P/EPS 5.36 10.79 16.67 12.47 3.16 3.59 3.94 5.25%
EY 18.65 9.27 6.00 8.02 31.66 27.88 25.41 -5.01%
DY 0.07 1.63 0.01 0.80 3.77 9.44 10.64 -56.67%
P/NAPS 1.31 1.52 1.61 0.81 0.35 0.34 0.28 29.29%

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