[FAREAST] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.0%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 279,242 434,268 369,464 405,212 483,468 354,398 319,908 -2.23%
PBT 60,514 116,992 60,262 96,248 129,628 89,316 78,362 -4.21%
Tax -12,342 -24,612 -12,188 -19,182 -26,324 -15,710 -16,052 -4.28%
NP 48,172 92,380 48,074 77,066 103,304 73,606 62,310 -4.19%
-
NP to SH 41,664 83,816 43,992 71,400 95,504 69,260 57,380 -5.19%
-
Tax Rate 20.40% 21.04% 20.23% 19.93% 20.31% 17.59% 20.48% -
Total Cost 231,070 341,888 321,390 328,146 380,164 280,792 257,598 -1.79%
-
Net Worth 1,126,878 1,090,116 1,034,974 1,008,110 979,073 700,228 656,857 9.40%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 424 509 706 546 408 624 -
Div Payout % - 0.51% 1.16% 0.99% 0.57% 0.59% 1.09% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,126,878 1,090,116 1,034,974 1,008,110 979,073 700,228 656,857 9.40%
NOSH 141,390 141,390 141,390 141,390 136,551 136,231 135,714 0.68%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 17.25% 21.27% 13.01% 19.02% 21.37% 20.77% 19.48% -
ROE 3.70% 7.69% 4.25% 7.08% 9.75% 9.89% 8.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 197.50 307.14 261.31 286.59 354.06 260.14 235.72 -2.90%
EPS 29.46 59.28 31.12 50.92 69.94 50.84 42.28 -5.84%
DPS 0.00 0.30 0.36 0.50 0.40 0.30 0.46 -
NAPS 7.97 7.71 7.32 7.13 7.17 5.14 4.84 8.66%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 47.02 73.13 62.22 68.24 81.41 59.68 53.87 -2.24%
EPS 7.02 14.11 7.41 12.02 16.08 11.66 9.66 -5.17%
DPS 0.00 0.07 0.09 0.12 0.09 0.07 0.11 -
NAPS 1.8976 1.8357 1.7429 1.6976 1.6487 1.1792 1.1061 9.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.20 7.92 7.20 7.80 7.35 6.70 6.15 -
P/RPS 4.15 2.58 2.76 2.72 2.08 2.58 2.61 8.03%
P/EPS 27.83 13.36 23.14 15.45 10.51 13.18 14.55 11.40%
EY 3.59 7.48 4.32 6.47 9.52 7.59 6.87 -10.24%
DY 0.00 0.04 0.05 0.06 0.05 0.04 0.07 -
P/NAPS 1.03 1.03 0.98 1.09 1.03 1.30 1.27 -3.42%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 22/08/14 29/08/13 14/08/12 10/08/11 25/08/10 19/08/09 -
Price 8.11 7.55 7.30 7.67 7.00 6.80 6.58 -
P/RPS 4.11 2.46 2.79 2.68 1.98 2.61 2.79 6.66%
P/EPS 27.52 12.74 23.46 15.19 10.01 13.38 15.56 9.96%
EY 3.63 7.85 4.26 6.58 9.99 7.48 6.43 -9.08%
DY 0.00 0.04 0.05 0.07 0.06 0.04 0.07 -
P/NAPS 1.02 0.98 1.00 1.08 0.98 1.32 1.36 -4.67%

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