[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.93%
YoY- -29.68%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 301,691 184,732 93,200 452,362 331,688 202,606 96,282 113.98%
PBT 67,531 30,131 18,448 121,703 105,813 48,124 22,855 105.77%
Tax -13,943 -6,094 -3,738 -28,395 -20,214 -9,591 -4,845 102.19%
NP 53,588 24,037 14,710 93,308 85,599 38,533 18,010 106.73%
-
NP to SH 49,577 21,996 13,564 84,164 80,212 35,700 16,528 107.84%
-
Tax Rate 20.65% 20.23% 20.26% 23.33% 19.10% 19.93% 21.20% -
Total Cost 248,103 160,695 78,490 359,054 246,089 164,073 78,272 115.63%
-
Net Worth 1,037,802 1,034,974 1,026,491 1,011,041 1,020,835 1,008,110 989,730 3.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 38,882 254 - 465 466 353 - -
Div Payout % 78.43% 1.16% - 0.55% 0.58% 0.99% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,037,802 1,034,974 1,026,491 1,011,041 1,020,835 1,008,110 989,730 3.20%
NOSH 141,390 141,390 141,390 141,010 141,390 141,390 141,390 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.76% 13.01% 15.78% 20.63% 25.81% 19.02% 18.71% -
ROE 4.78% 2.13% 1.32% 8.32% 7.86% 3.54% 1.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.38 130.65 65.92 320.80 234.59 143.30 68.10 113.97%
EPS 35.06 15.56 9.59 59.69 57.05 25.46 11.82 106.30%
DPS 27.50 0.18 0.00 0.33 0.33 0.25 0.00 -
NAPS 7.34 7.32 7.26 7.17 7.22 7.13 7.00 3.20%
Adjusted Per Share Value based on latest NOSH - 140,827
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.80 31.11 15.69 76.18 55.85 34.12 16.21 114.00%
EPS 8.35 3.70 2.28 14.17 13.51 6.01 2.78 108.03%
DPS 6.55 0.04 0.00 0.08 0.08 0.06 0.00 -
NAPS 1.7476 1.7429 1.7286 1.7026 1.719 1.6976 1.6667 3.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.40 7.20 7.05 7.18 7.50 7.80 7.45 -
P/RPS 3.47 5.51 10.70 2.24 3.20 5.44 10.94 -53.45%
P/EPS 21.10 46.28 73.49 12.03 13.22 30.89 63.73 -52.10%
EY 4.74 2.16 1.36 8.31 7.56 3.24 1.57 108.75%
DY 3.72 0.03 0.00 0.05 0.04 0.03 0.00 -
P/NAPS 1.01 0.98 0.97 1.00 1.04 1.09 1.06 -3.16%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 29/08/13 23/05/13 22/02/13 21/11/12 14/08/12 24/05/12 -
Price 7.45 7.30 7.20 7.00 7.20 7.67 7.56 -
P/RPS 3.49 5.59 10.92 2.18 3.07 5.35 11.10 -53.72%
P/EPS 21.25 46.92 75.05 11.73 12.69 30.38 64.67 -52.34%
EY 4.71 2.13 1.33 8.53 7.88 3.29 1.55 109.65%
DY 3.69 0.02 0.00 0.05 0.05 0.03 0.00 -
P/NAPS 1.01 1.00 0.99 0.98 1.00 1.08 1.08 -4.36%

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