[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 78.84%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 202,606 96,282 479,254 360,667 241,734 110,861 436,016 -40.03%
PBT 48,124 22,855 156,162 112,688 64,814 26,906 113,510 -43.59%
Tax -9,591 -4,845 -26,422 -20,991 -13,162 -5,330 -20,873 -40.48%
NP 38,533 18,010 129,740 91,697 51,652 21,576 92,637 -44.30%
-
NP to SH 35,700 16,528 119,686 85,402 47,752 19,791 82,438 -42.78%
-
Tax Rate 19.93% 21.20% 16.92% 18.63% 20.31% 19.81% 18.39% -
Total Cost 164,073 78,272 349,514 268,970 190,082 89,285 343,379 -38.90%
-
Net Worth 1,008,110 989,730 947,055 927,597 979,073 917,210 878,102 9.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 353 - 481 411 273 - 340 2.53%
Div Payout % 0.99% - 0.40% 0.48% 0.57% - 0.41% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,008,110 989,730 947,055 927,597 979,073 917,210 878,102 9.65%
NOSH 141,390 141,390 137,653 137,015 136,551 136,489 136,351 2.45%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.02% 18.71% 27.07% 25.42% 21.37% 19.46% 21.25% -
ROE 3.54% 1.67% 12.64% 9.21% 4.88% 2.16% 9.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 143.30 68.10 348.16 263.23 177.03 81.22 319.77 -41.46%
EPS 25.46 11.82 86.95 62.33 34.97 14.50 60.46 -43.84%
DPS 0.25 0.00 0.35 0.30 0.20 0.00 0.25 0.00%
NAPS 7.13 7.00 6.88 6.77 7.17 6.72 6.44 7.02%
Adjusted Per Share Value based on latest NOSH - 137,008
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.12 16.21 80.70 60.73 40.71 18.67 73.42 -40.03%
EPS 6.01 2.78 20.15 14.38 8.04 3.33 13.88 -42.79%
DPS 0.06 0.00 0.08 0.07 0.05 0.00 0.06 0.00%
NAPS 1.6976 1.6667 1.5948 1.562 1.6487 1.5445 1.4787 9.64%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.80 7.45 7.20 6.90 7.35 7.40 7.40 -
P/RPS 5.44 10.94 2.07 2.62 4.15 9.11 2.31 77.09%
P/EPS 30.89 63.73 8.28 11.07 21.02 51.03 12.24 85.46%
EY 3.24 1.57 12.08 9.03 4.76 1.96 8.17 -46.05%
DY 0.03 0.00 0.05 0.04 0.03 0.00 0.03 0.00%
P/NAPS 1.09 1.06 1.05 1.02 1.03 1.10 1.15 -3.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 24/05/12 22/02/12 25/11/11 10/08/11 24/05/11 25/02/11 -
Price 7.67 7.56 7.40 6.99 7.00 7.55 7.15 -
P/RPS 5.35 11.10 2.13 2.66 3.95 9.30 2.24 78.77%
P/EPS 30.38 64.67 8.51 11.21 20.02 52.07 11.83 87.63%
EY 3.29 1.55 11.75 8.92 5.00 1.92 8.46 -46.75%
DY 0.03 0.00 0.05 0.04 0.03 0.00 0.03 0.00%
P/NAPS 1.08 1.08 1.08 1.03 0.98 1.12 1.11 -1.81%

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