[FAREAST] YoY Cumulative 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- 141.28%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 217,134 184,732 202,606 241,734 177,199 159,954 290,013 -4.70%
PBT 58,496 30,131 48,124 64,814 44,658 39,181 109,702 -9.94%
Tax -12,306 -6,094 -9,591 -13,162 -7,855 -8,026 -19,984 -7.75%
NP 46,190 24,037 38,533 51,652 36,803 31,155 89,718 -10.47%
-
NP to SH 41,908 21,996 35,700 47,752 34,630 28,690 80,159 -10.24%
-
Tax Rate 21.04% 20.23% 19.93% 20.31% 17.59% 20.48% 18.22% -
Total Cost 170,944 160,695 164,073 190,082 140,396 128,799 200,295 -2.60%
-
Net Worth 1,090,116 1,034,974 1,008,110 979,073 700,228 656,857 613,489 10.05%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 212 254 353 273 204 312 405 -10.22%
Div Payout % 0.51% 1.16% 0.99% 0.57% 0.59% 1.09% 0.51% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,090,116 1,034,974 1,008,110 979,073 700,228 656,857 613,489 10.05%
NOSH 141,390 141,390 141,390 136,551 136,231 135,714 135,129 0.75%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 21.27% 13.01% 19.02% 21.37% 20.77% 19.48% 30.94% -
ROE 3.84% 2.13% 3.54% 4.88% 4.95% 4.37% 13.07% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 153.57 130.65 143.30 177.03 130.07 117.86 214.62 -5.42%
EPS 29.64 15.56 25.46 34.97 25.42 21.14 59.32 -10.91%
DPS 0.15 0.18 0.25 0.20 0.15 0.23 0.30 -10.90%
NAPS 7.71 7.32 7.13 7.17 5.14 4.84 4.54 9.22%
Adjusted Per Share Value based on latest NOSH - 136,595
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.56 31.11 34.12 40.71 29.84 26.94 48.84 -4.70%
EPS 7.06 3.70 6.01 8.04 5.83 4.83 13.50 -10.23%
DPS 0.04 0.04 0.06 0.05 0.03 0.05 0.07 -8.90%
NAPS 1.8357 1.7429 1.6976 1.6487 1.1792 1.1061 1.0331 10.05%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 7.92 7.20 7.80 7.35 6.70 6.15 7.70 -
P/RPS 5.16 5.51 5.44 4.15 5.15 5.22 3.59 6.23%
P/EPS 26.72 46.28 30.89 21.02 26.36 29.09 12.98 12.78%
EY 3.74 2.16 3.24 4.76 3.79 3.44 7.70 -11.33%
DY 0.02 0.03 0.03 0.03 0.02 0.04 0.04 -10.90%
P/NAPS 1.03 0.98 1.09 1.03 1.30 1.27 1.70 -8.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 29/08/13 14/08/12 10/08/11 25/08/10 19/08/09 21/08/08 -
Price 7.55 7.30 7.67 7.00 6.80 6.58 6.50 -
P/RPS 4.92 5.59 5.35 3.95 5.23 5.58 3.03 8.41%
P/EPS 25.47 46.92 30.38 20.02 26.75 31.13 10.96 15.08%
EY 3.93 2.13 3.29 5.00 3.74 3.21 9.13 -13.10%
DY 0.02 0.02 0.03 0.03 0.02 0.03 0.05 -14.15%
P/NAPS 0.98 1.00 1.08 0.98 1.32 1.36 1.43 -6.10%

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