[FAREAST] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.1%
YoY- 90.99%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 350,830 393,841 428,343 464,379 472,183 452,117 439,781 -14.02%
PBT 101,002 112,290 129,241 144,912 137,071 119,154 108,706 -4.79%
Tax -18,852 -21,266 -24,987 -28,782 -29,547 -25,675 -23,335 -13.29%
NP 82,150 91,024 104,254 116,130 107,524 93,479 85,371 -2.53%
-
NP to SH 72,052 81,559 93,128 102,235 93,710 80,906 73,798 -1.58%
-
Tax Rate 18.66% 18.94% 19.33% 19.86% 21.56% 21.55% 21.47% -
Total Cost 268,680 302,817 324,089 348,249 364,659 358,638 354,410 -16.90%
-
Net Worth 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 1,068,908 1,049,113 4.89%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 282 494 494 353 353 395 395 -20.16%
Div Payout % 0.39% 0.61% 0.53% 0.35% 0.38% 0.49% 0.54% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 1,068,908 1,049,113 4.89%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 23.42% 23.11% 24.34% 25.01% 22.77% 20.68% 19.41% -
ROE 6.39% 7.31% 8.42% 9.25% 8.60% 7.57% 7.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 248.13 278.55 302.95 328.44 333.96 319.77 311.04 -14.02%
EPS 50.96 57.68 65.87 72.31 66.28 57.22 52.19 -1.58%
DPS 0.20 0.35 0.35 0.25 0.25 0.28 0.28 -20.14%
NAPS 7.97 7.89 7.82 7.82 7.71 7.56 7.42 4.89%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 59.08 66.32 72.13 78.20 79.51 76.13 74.06 -14.02%
EPS 12.13 13.73 15.68 17.22 15.78 13.62 12.43 -1.61%
DPS 0.05 0.08 0.08 0.06 0.06 0.07 0.07 -20.14%
NAPS 1.8976 1.8786 1.8619 1.8619 1.8357 1.80 1.7667 4.89%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.20 8.30 8.00 8.05 7.92 7.45 7.40 -
P/RPS 3.30 2.98 2.64 2.45 2.37 2.33 2.38 24.41%
P/EPS 16.09 14.39 12.15 11.13 11.95 13.02 14.18 8.81%
EY 6.21 6.95 8.23 8.98 8.37 7.68 7.05 -8.13%
DY 0.02 0.04 0.04 0.03 0.03 0.04 0.04 -37.08%
P/NAPS 1.03 1.05 1.02 1.03 1.03 0.99 1.00 1.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 27/02/15 20/11/14 22/08/14 08/05/14 24/02/14 -
Price 8.11 8.33 8.25 8.15 7.55 7.60 7.40 -
P/RPS 3.27 2.99 2.72 2.48 2.26 2.38 2.38 23.66%
P/EPS 15.91 14.44 12.53 11.27 11.39 13.28 14.18 7.99%
EY 6.28 6.92 7.98 8.87 8.78 7.53 7.05 -7.44%
DY 0.02 0.04 0.04 0.03 0.03 0.04 0.04 -37.08%
P/NAPS 1.02 1.06 1.05 1.04 0.98 1.01 1.00 1.33%

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