[FAREAST] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 49.79%
YoY- -6.08%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 369,464 372,800 452,362 442,250 405,212 385,128 479,254 -15.93%
PBT 60,262 73,792 121,703 141,084 96,248 91,420 156,162 -47.02%
Tax -12,188 -14,952 -28,395 -26,952 -19,182 -19,380 -26,422 -40.32%
NP 48,074 58,840 93,308 114,132 77,066 72,040 129,740 -48.44%
-
NP to SH 43,992 54,256 84,164 106,949 71,400 66,112 119,686 -48.71%
-
Tax Rate 20.23% 20.26% 23.33% 19.10% 19.93% 21.20% 16.92% -
Total Cost 321,390 313,960 359,054 328,118 328,146 313,088 349,514 -5.44%
-
Net Worth 1,034,974 1,026,491 1,011,041 1,020,835 1,008,110 989,730 947,055 6.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 509 - 465 622 706 - 481 3.84%
Div Payout % 1.16% - 0.55% 0.58% 0.99% - 0.40% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,034,974 1,026,491 1,011,041 1,020,835 1,008,110 989,730 947,055 6.10%
NOSH 141,390 141,390 141,010 141,390 141,390 141,390 137,653 1.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.01% 15.78% 20.63% 25.81% 19.02% 18.71% 27.07% -
ROE 4.25% 5.29% 8.32% 10.48% 7.08% 6.68% 12.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 261.31 263.67 320.80 312.79 286.59 272.39 348.16 -17.42%
EPS 31.12 38.36 59.69 76.07 50.92 47.28 86.95 -49.62%
DPS 0.36 0.00 0.33 0.44 0.50 0.00 0.35 1.89%
NAPS 7.32 7.26 7.17 7.22 7.13 7.00 6.88 4.22%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.22 62.78 76.18 74.47 68.24 64.85 80.70 -15.93%
EPS 7.41 9.14 14.17 18.01 12.02 11.13 20.15 -48.70%
DPS 0.09 0.00 0.08 0.10 0.12 0.00 0.08 8.17%
NAPS 1.7429 1.7286 1.7026 1.719 1.6976 1.6667 1.5948 6.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.20 7.05 7.18 7.50 7.80 7.45 7.20 -
P/RPS 2.76 2.67 2.24 2.40 2.72 2.74 2.07 21.16%
P/EPS 23.14 18.37 12.03 9.92 15.45 15.93 8.28 98.53%
EY 4.32 5.44 8.31 10.09 6.47 6.28 12.08 -49.64%
DY 0.05 0.00 0.05 0.06 0.06 0.00 0.05 0.00%
P/NAPS 0.98 0.97 1.00 1.04 1.09 1.06 1.05 -4.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 22/02/13 21/11/12 14/08/12 24/05/12 22/02/12 -
Price 7.30 7.20 7.00 7.20 7.67 7.56 7.40 -
P/RPS 2.79 2.73 2.18 2.30 2.68 2.78 2.13 19.73%
P/EPS 23.46 18.76 11.73 9.52 15.19 16.17 8.51 96.72%
EY 4.26 5.33 8.53 10.51 6.58 6.19 11.75 -49.18%
DY 0.05 0.00 0.05 0.06 0.07 0.00 0.05 0.00%
P/NAPS 1.00 0.99 0.98 1.00 1.08 1.08 1.08 -5.00%

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