[FAREAST] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.92%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 370,658 453,129 444,704 231,830 69,816 77,419 76,161 30.16%
PBT 99,819 152,448 151,270 64,656 47,644 61,494 55,077 10.41%
Tax -18,720 -27,058 -32,575 -16,679 -13,793 -23,643 -18,026 0.63%
NP 81,099 125,390 118,695 47,977 33,851 37,851 37,051 13.94%
-
NP to SH 72,084 113,759 101,307 42,765 31,631 37,851 37,051 11.72%
-
Tax Rate 18.75% 17.75% 21.53% 25.80% 28.95% 38.45% 32.73% -
Total Cost 289,559 327,739 326,009 183,853 35,965 39,568 39,110 39.58%
-
Net Worth 703,193 659,518 585,026 501,773 511,736 325,578 349,709 12.34%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 312 513 13,631 66 3,280 17,737 10,772 -44.56%
Div Payout % 0.43% 0.45% 13.46% 0.16% 10.37% 46.86% 29.07% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 703,193 659,518 585,026 501,773 511,736 325,578 349,709 12.34%
NOSH 136,277 135,703 135,110 134,885 132,918 65,115 64,284 13.33%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 21.88% 27.67% 26.69% 20.69% 48.49% 48.89% 48.65% -
ROE 10.25% 17.25% 17.32% 8.52% 6.18% 11.63% 10.59% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 271.99 333.91 329.14 171.87 52.53 118.89 118.47 14.84%
EPS 52.89 83.83 74.98 31.70 23.80 58.13 57.64 -1.42%
DPS 0.23 0.38 10.10 0.05 2.47 27.50 16.76 -51.05%
NAPS 5.16 4.86 4.33 3.72 3.85 5.00 5.44 -0.87%
Adjusted Per Share Value based on latest NOSH - 134,885
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.42 76.31 74.89 39.04 11.76 13.04 12.83 30.15%
EPS 12.14 19.16 17.06 7.20 5.33 6.37 6.24 11.72%
DPS 0.05 0.09 2.30 0.01 0.55 2.99 1.81 -45.00%
NAPS 1.1842 1.1106 0.9852 0.845 0.8617 0.5483 0.5889 12.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.80 5.40 6.30 4.94 3.44 2.01 1.78 -
P/RPS 2.50 1.62 1.91 2.87 6.55 1.69 1.50 8.88%
P/EPS 12.86 6.44 8.40 15.58 14.46 3.46 3.09 26.81%
EY 7.78 15.52 11.90 6.42 6.92 28.92 32.38 -21.14%
DY 0.03 0.07 1.60 0.01 0.72 13.68 9.41 -61.61%
P/NAPS 1.32 1.11 1.45 1.33 0.89 0.40 0.33 25.97%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 28/05/09 22/05/08 29/05/07 19/05/06 17/05/05 24/05/04 -
Price 6.80 6.15 6.75 5.05 3.48 2.11 1.80 -
P/RPS 2.50 1.84 2.05 2.94 6.63 1.77 1.52 8.64%
P/EPS 12.86 7.34 9.00 15.93 14.62 3.63 3.12 26.60%
EY 7.78 13.63 11.11 6.28 6.84 27.55 32.02 -20.99%
DY 0.03 0.06 1.50 0.01 0.71 13.03 9.31 -61.55%
P/NAPS 1.32 1.27 1.56 1.36 0.90 0.42 0.33 25.97%

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