[FAREAST] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.18%
YoY- 512.88%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,155 111,598 105,536 138,090 116,959 91,532 93,200 11.09%
PBT 45,241 29,600 28,896 41,175 37,400 11,683 18,448 81.75%
Tax -7,084 -6,228 -6,078 -9,392 -7,849 -2,356 -3,738 53.08%
NP 38,157 23,372 22,818 31,783 29,551 9,327 14,710 88.67%
-
NP to SH 36,106 21,236 20,672 24,221 27,581 8,432 13,564 91.95%
-
Tax Rate 15.66% 21.04% 21.03% 22.81% 20.99% 20.17% 20.26% -
Total Cost 70,998 88,226 82,718 106,307 87,408 82,205 78,490 -6.46%
-
Net Worth 1,105,669 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 5.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 141 212 - - 141 254 - -
Div Payout % 0.39% 1.00% - - 0.51% 3.02% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,105,669 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 5.07%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 34.96% 20.94% 21.62% 23.02% 25.27% 10.19% 15.78% -
ROE 3.27% 1.95% 1.93% 2.31% 2.66% 0.81% 1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.20 78.93 74.64 97.67 82.72 64.74 65.92 11.09%
EPS 25.54 15.02 14.62 17.13 19.51 5.96 9.59 92.01%
DPS 0.10 0.15 0.00 0.00 0.10 0.18 0.00 -
NAPS 7.82 7.71 7.56 7.42 7.34 7.32 7.26 5.07%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.38 18.79 17.77 23.25 19.70 15.41 15.69 11.11%
EPS 6.08 3.58 3.48 4.08 4.64 1.42 2.28 92.18%
DPS 0.02 0.04 0.00 0.00 0.02 0.04 0.00 -
NAPS 1.8619 1.8357 1.80 1.7667 1.7476 1.7429 1.7286 5.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.05 7.92 7.45 7.40 7.40 7.20 7.05 -
P/RPS 10.43 10.03 9.98 7.58 8.95 11.12 10.70 -1.68%
P/EPS 31.52 52.73 50.96 43.20 37.94 120.73 73.49 -43.09%
EY 3.17 1.90 1.96 2.31 2.64 0.83 1.36 75.70%
DY 0.01 0.02 0.00 0.00 0.01 0.03 0.00 -
P/NAPS 1.03 1.03 0.99 1.00 1.01 0.98 0.97 4.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 08/05/14 24/02/14 21/11/13 29/08/13 23/05/13 -
Price 8.15 7.55 7.60 7.40 7.45 7.30 7.20 -
P/RPS 10.56 9.57 10.18 7.58 9.01 11.28 10.92 -2.20%
P/EPS 31.92 50.27 51.98 43.20 38.19 122.41 75.05 -43.41%
EY 3.13 1.99 1.92 2.31 2.62 0.82 1.33 76.83%
DY 0.01 0.02 0.00 0.00 0.01 0.02 0.00 -
P/NAPS 1.04 0.98 1.01 1.00 1.01 1.00 0.99 3.33%

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