[FAREAST] QoQ 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- 41.65%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 118,587 118,933 130,873 110,861 145,152 113,665 84,398 25.37%
PBT 43,474 47,874 37,908 26,906 24,205 44,647 20,822 63.13%
Tax -5,431 -7,829 -7,832 -5,330 -4,596 -8,422 -3,673 29.69%
NP 38,043 40,045 30,076 21,576 19,609 36,225 17,149 69.84%
-
NP to SH 34,284 37,650 27,961 19,791 13,972 33,836 16,287 64.02%
-
Tax Rate 12.49% 16.35% 20.66% 19.81% 18.99% 18.86% 17.64% -
Total Cost 80,544 78,888 100,797 89,285 125,543 77,440 67,249 12.74%
-
Net Worth 947,006 927,549 979,386 917,210 877,850 734,498 699,959 22.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 205 273 - - 136 204 -
Div Payout % - 0.55% 0.98% - - 0.40% 1.25% -
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 947,006 927,549 979,386 917,210 877,850 734,498 699,959 22.25%
NOSH 137,646 137,008 136,595 136,489 136,312 136,270 136,178 0.71%
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 32.08% 33.67% 22.98% 19.46% 13.51% 31.87% 20.32% -
ROE 3.62% 4.06% 2.85% 2.16% 1.59% 4.61% 2.33% -
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 86.15 86.81 95.81 81.22 106.48 83.41 61.98 24.47%
EPS 24.91 27.48 20.47 14.50 10.25 24.83 11.96 62.87%
DPS 0.00 0.15 0.20 0.00 0.00 0.10 0.15 -
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 19.97 20.03 22.04 18.67 24.44 19.14 14.21 25.38%
EPS 5.77 6.34 4.71 3.33 2.35 5.70 2.74 64.06%
DPS 0.00 0.03 0.05 0.00 0.00 0.02 0.03 -
NAPS 1.5947 1.562 1.6492 1.5445 1.4783 1.2369 1.1787 22.25%
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 8.36 7.95 7.67 9.11 6.95 7.86 10.81 -15.70%
P/EPS 28.91 25.11 35.91 51.03 72.20 26.42 56.02 -35.58%
EY 3.46 3.98 2.79 1.96 1.39 3.79 1.79 54.98%
DY 0.00 0.02 0.03 0.00 0.00 0.02 0.02 -
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 8.59 8.05 7.31 9.30 6.71 8.39 10.97 -15.00%
P/EPS 29.71 25.44 34.20 52.07 69.76 28.19 56.86 -35.05%
EY 3.37 3.93 2.92 1.92 1.43 3.55 1.76 54.01%
DY 0.00 0.02 0.03 0.00 0.00 0.01 0.02 -
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