[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.99%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 479,254 360,667 241,734 110,861 436,016 290,864 177,199 93.76%
PBT 156,162 112,688 64,814 26,906 113,510 89,305 44,658 129.85%
Tax -26,422 -20,991 -13,162 -5,330 -20,873 -16,277 -7,855 124.00%
NP 129,740 91,697 51,652 21,576 92,637 73,028 36,803 131.09%
-
NP to SH 119,686 85,402 47,752 19,791 82,438 68,466 34,630 128.07%
-
Tax Rate 16.92% 18.63% 20.31% 19.81% 18.39% 18.23% 17.59% -
Total Cost 349,514 268,970 190,082 89,285 343,379 217,836 140,396 83.37%
-
Net Worth 947,055 927,597 979,073 917,210 878,102 734,537 700,228 22.23%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 481 411 273 - 340 340 204 76.87%
Div Payout % 0.40% 0.48% 0.57% - 0.41% 0.50% 0.59% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 947,055 927,597 979,073 917,210 878,102 734,537 700,228 22.23%
NOSH 137,653 137,015 136,551 136,489 136,351 136,277 136,231 0.69%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 27.07% 25.42% 21.37% 19.46% 21.25% 25.11% 20.77% -
ROE 12.64% 9.21% 4.88% 2.16% 9.39% 9.32% 4.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 348.16 263.23 177.03 81.22 319.77 213.43 130.07 92.43%
EPS 86.95 62.33 34.97 14.50 60.46 50.24 25.42 126.51%
DPS 0.35 0.30 0.20 0.00 0.25 0.25 0.15 75.64%
NAPS 6.88 6.77 7.17 6.72 6.44 5.39 5.14 21.39%
Adjusted Per Share Value based on latest NOSH - 136,489
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 80.70 60.73 40.71 18.67 73.42 48.98 29.84 93.75%
EPS 20.15 14.38 8.04 3.33 13.88 11.53 5.83 128.08%
DPS 0.08 0.07 0.05 0.00 0.06 0.06 0.03 91.95%
NAPS 1.5948 1.562 1.6487 1.5445 1.4787 1.2369 1.1792 22.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.20 6.90 7.35 7.40 7.40 6.56 6.70 -
P/RPS 2.07 2.62 4.15 9.11 2.31 3.07 5.15 -45.44%
P/EPS 8.28 11.07 21.02 51.03 12.24 13.06 26.36 -53.69%
EY 12.08 9.03 4.76 1.96 8.17 7.66 3.79 116.12%
DY 0.05 0.04 0.03 0.00 0.03 0.04 0.02 83.89%
P/NAPS 1.05 1.02 1.03 1.10 1.15 1.22 1.30 -13.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/11/11 10/08/11 24/05/11 25/02/11 26/11/10 25/08/10 -
Price 7.40 6.99 7.00 7.55 7.15 7.00 6.80 -
P/RPS 2.13 2.66 3.95 9.30 2.24 3.28 5.23 -44.96%
P/EPS 8.51 11.21 20.02 52.07 11.83 13.93 26.75 -53.30%
EY 11.75 8.92 5.00 1.92 8.46 7.18 3.74 114.06%
DY 0.05 0.04 0.03 0.00 0.03 0.04 0.02 83.89%
P/NAPS 1.08 1.03 0.98 1.12 1.11 1.30 1.32 -12.48%

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