[FAREAST] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.11%
YoY- 49.08%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 231,830 69,816 77,419 76,161 62,074 41,917 37,638 35.37%
PBT 64,656 47,644 61,494 55,077 36,287 13,816 11,282 33.75%
Tax -16,679 -13,793 -23,643 -18,026 -11,434 -9,855 -2,704 35.40%
NP 47,977 33,851 37,851 37,051 24,853 3,961 8,578 33.21%
-
NP to SH 42,765 31,631 37,851 37,051 24,853 3,961 8,578 30.68%
-
Tax Rate 25.80% 28.95% 38.45% 32.73% 31.51% 71.33% 23.97% -
Total Cost 183,853 35,965 39,568 39,110 37,221 37,956 29,060 35.97%
-
Net Worth 501,773 511,736 325,578 349,709 355,737 364,163 279,464 10.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 66 3,280 17,737 10,772 9,271 30 - -
Div Payout % 0.16% 10.37% 46.86% 29.07% 37.30% 0.78% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 501,773 511,736 325,578 349,709 355,737 364,163 279,464 10.24%
NOSH 134,885 132,918 65,115 64,284 62,851 61,514 55,892 15.80%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.69% 48.49% 48.89% 48.65% 40.04% 9.45% 22.79% -
ROE 8.52% 6.18% 11.63% 10.59% 6.99% 1.09% 3.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 171.87 52.53 118.89 118.47 98.76 68.14 67.34 16.89%
EPS 31.70 23.80 58.13 57.64 39.54 6.44 15.35 12.84%
DPS 0.05 2.47 27.50 16.76 14.75 0.05 0.00 -
NAPS 3.72 3.85 5.00 5.44 5.66 5.92 5.00 -4.80%
Adjusted Per Share Value based on latest NOSH - 64,284
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.04 11.76 13.04 12.83 10.45 7.06 6.34 35.36%
EPS 7.20 5.33 6.37 6.24 4.19 0.67 1.44 30.75%
DPS 0.01 0.55 2.99 1.81 1.56 0.01 0.00 -
NAPS 0.845 0.8617 0.5483 0.5889 0.599 0.6132 0.4706 10.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.94 3.44 2.01 1.78 1.38 1.03 0.85 -
P/RPS 2.87 6.55 1.69 1.50 1.40 1.51 1.26 14.69%
P/EPS 15.58 14.46 3.46 3.09 3.49 16.00 5.54 18.79%
EY 6.42 6.92 28.92 32.38 28.65 6.25 18.06 -15.82%
DY 0.01 0.72 13.68 9.41 10.69 0.05 0.00 -
P/NAPS 1.33 0.89 0.40 0.33 0.24 0.17 0.17 40.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 19/05/06 17/05/05 24/05/04 19/05/03 16/05/02 30/05/01 -
Price 5.05 3.48 2.11 1.80 1.45 1.14 0.85 -
P/RPS 2.94 6.63 1.77 1.52 1.47 1.67 1.26 15.15%
P/EPS 15.93 14.62 3.63 3.12 3.67 17.70 5.54 19.23%
EY 6.28 6.84 27.55 32.02 27.27 5.65 18.06 -16.13%
DY 0.01 0.71 13.03 9.31 10.17 0.04 0.00 -
P/NAPS 1.36 0.90 0.42 0.33 0.26 0.19 0.17 41.39%

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