[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 124.68%
YoY- -6.08%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 231,805 326,289 301,691 331,688 360,667 290,864 243,014 -0.78%
PBT 68,831 103,737 67,531 105,813 112,688 89,305 67,244 0.38%
Tax -14,013 -19,390 -13,943 -20,214 -20,991 -16,277 -14,611 -0.69%
NP 54,818 84,347 53,588 85,599 91,697 73,028 52,633 0.67%
-
NP to SH 49,206 78,014 49,577 80,212 85,402 68,466 48,432 0.26%
-
Tax Rate 20.36% 18.69% 20.65% 19.10% 18.63% 18.23% 21.73% -
Total Cost 176,987 241,942 248,103 246,089 268,970 217,836 190,381 -1.20%
-
Net Worth 1,126,878 1,105,669 1,037,802 1,020,835 927,597 734,537 677,912 8.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 424 353 38,882 466 411 340 312 5.24%
Div Payout % 0.86% 0.45% 78.43% 0.58% 0.48% 0.50% 0.65% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,126,878 1,105,669 1,037,802 1,020,835 927,597 734,537 677,912 8.83%
NOSH 141,390 141,390 141,390 141,390 137,015 136,277 135,854 0.66%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.65% 25.85% 17.76% 25.81% 25.42% 25.11% 21.66% -
ROE 4.37% 7.06% 4.78% 7.86% 9.21% 9.32% 7.14% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 163.95 230.77 213.38 234.59 263.23 213.43 178.88 -1.44%
EPS 34.80 55.18 35.06 57.05 62.33 50.24 35.65 -0.40%
DPS 0.30 0.25 27.50 0.33 0.30 0.25 0.23 4.52%
NAPS 7.97 7.82 7.34 7.22 6.77 5.39 4.99 8.11%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.04 54.95 50.80 55.85 60.73 48.98 40.92 -0.78%
EPS 8.29 13.14 8.35 13.51 14.38 11.53 8.16 0.26%
DPS 0.07 0.06 6.55 0.08 0.07 0.06 0.05 5.76%
NAPS 1.8976 1.8619 1.7476 1.719 1.562 1.2369 1.1416 8.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.45 8.05 7.40 7.50 6.90 6.56 6.50 -
P/RPS 4.54 3.49 3.47 3.20 2.62 3.07 3.63 3.79%
P/EPS 21.41 14.59 21.10 13.22 11.07 13.06 18.23 2.71%
EY 4.67 6.85 4.74 7.56 9.03 7.66 5.48 -2.62%
DY 0.04 0.03 3.72 0.04 0.04 0.04 0.04 0.00%
P/NAPS 0.93 1.03 1.01 1.04 1.02 1.22 1.30 -5.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 21/11/13 21/11/12 25/11/11 26/11/10 17/11/09 -
Price 7.78 8.15 7.45 7.20 6.99 7.00 6.11 -
P/RPS 4.75 3.53 3.49 3.07 2.66 3.28 3.42 5.62%
P/EPS 22.36 14.77 21.25 12.69 11.21 13.93 17.14 4.52%
EY 4.47 6.77 4.71 7.88 8.92 7.18 5.83 -4.32%
DY 0.04 0.03 3.69 0.05 0.04 0.04 0.04 0.00%
P/NAPS 0.98 1.04 1.01 1.00 1.03 1.30 1.22 -3.58%

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