[FAREAST] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 41.28%
YoY- 71.68%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 96,282 118,587 118,933 130,873 110,861 145,152 113,665 -10.46%
PBT 22,855 43,474 47,874 37,908 26,906 24,205 44,647 -35.98%
Tax -4,845 -5,431 -7,829 -7,832 -5,330 -4,596 -8,422 -30.80%
NP 18,010 38,043 40,045 30,076 21,576 19,609 36,225 -37.21%
-
NP to SH 16,528 34,284 37,650 27,961 19,791 13,972 33,836 -37.94%
-
Tax Rate 21.20% 12.49% 16.35% 20.66% 19.81% 18.99% 18.86% -
Total Cost 78,272 80,544 78,888 100,797 89,285 125,543 77,440 0.71%
-
Net Worth 989,730 947,006 927,549 979,386 917,210 877,850 734,498 21.97%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 205 273 - - 136 -
Div Payout % - - 0.55% 0.98% - - 0.40% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 989,730 947,006 927,549 979,386 917,210 877,850 734,498 21.97%
NOSH 141,390 137,646 137,008 136,595 136,489 136,312 136,270 2.48%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.71% 32.08% 33.67% 22.98% 19.46% 13.51% 31.87% -
ROE 1.67% 3.62% 4.06% 2.85% 2.16% 1.59% 4.61% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.10 86.15 86.81 95.81 81.22 106.48 83.41 -12.63%
EPS 11.82 24.91 27.48 20.47 14.50 10.25 24.83 -39.00%
DPS 0.00 0.00 0.15 0.20 0.00 0.00 0.10 -
NAPS 7.00 6.88 6.77 7.17 6.72 6.44 5.39 19.01%
Adjusted Per Share Value based on latest NOSH - 136,595
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 16.21 19.97 20.03 22.04 18.67 24.44 19.14 -10.47%
EPS 2.78 5.77 6.34 4.71 3.33 2.35 5.70 -38.01%
DPS 0.00 0.00 0.03 0.05 0.00 0.00 0.02 -
NAPS 1.6667 1.5947 1.562 1.6492 1.5445 1.4783 1.2369 21.97%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 7.45 7.20 6.90 7.35 7.40 7.40 6.56 -
P/RPS 10.94 8.36 7.95 7.67 9.11 6.95 7.86 24.63%
P/EPS 63.73 28.91 25.11 35.91 51.03 72.20 26.42 79.76%
EY 1.57 3.46 3.98 2.79 1.96 1.39 3.79 -44.40%
DY 0.00 0.00 0.02 0.03 0.00 0.00 0.02 -
P/NAPS 1.06 1.05 1.02 1.03 1.10 1.15 1.22 -8.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 25/11/11 10/08/11 24/05/11 25/02/11 26/11/10 -
Price 7.56 7.40 6.99 7.00 7.55 7.15 7.00 -
P/RPS 11.10 8.59 8.05 7.31 9.30 6.71 8.39 20.49%
P/EPS 64.67 29.71 25.44 34.20 52.07 69.76 28.19 73.85%
EY 1.55 3.37 3.93 2.92 1.92 1.43 3.55 -42.41%
DY 0.00 0.00 0.02 0.03 0.00 0.00 0.01 -
P/NAPS 1.08 1.08 1.03 0.98 1.12 1.11 1.30 -11.61%

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