[FAREAST] YoY 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- 132.17%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 92,184 109,155 116,959 129,082 118,933 113,665 83,060 1.75%
PBT 38,574 45,241 37,400 57,689 47,874 44,647 28,063 5.44%
Tax -7,842 -7,084 -7,849 -10,623 -7,829 -8,422 -6,585 2.95%
NP 30,732 38,157 29,551 47,066 40,045 36,225 21,478 6.15%
-
NP to SH 28,374 36,106 27,581 44,512 37,650 33,836 19,742 6.22%
-
Tax Rate 20.33% 15.66% 20.99% 18.41% 16.35% 18.86% 23.47% -
Total Cost 61,452 70,998 87,408 82,016 78,888 77,440 61,582 -0.03%
-
Net Worth 1,126,878 1,105,669 1,037,802 1,020,835 927,549 734,498 677,994 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 141 141 141 113 205 136 - -
Div Payout % 0.50% 0.39% 0.51% 0.25% 0.55% 0.40% - -
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 1,020,835 927,549 734,498 677,994 8.83%
NOSH 141,390 141,390 141,390 141,390 137,008 136,270 135,870 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 33.34% 34.96% 25.27% 36.46% 33.67% 31.87% 25.86% -
ROE 2.52% 3.27% 2.66% 4.36% 4.06% 4.61% 2.91% -
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 65.20 77.20 82.72 91.30 86.81 83.41 61.13 1.07%
EPS 20.07 25.54 19.51 31.66 27.48 24.83 14.53 5.52%
DPS 0.10 0.10 0.10 0.08 0.15 0.10 0.00 -
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 15.52 18.38 19.70 21.74 20.03 19.14 13.99 1.74%
EPS 4.78 6.08 4.64 7.50 6.34 5.70 3.32 6.25%
DPS 0.02 0.02 0.02 0.02 0.03 0.02 0.00 -
NAPS 1.8976 1.8619 1.7476 1.719 1.562 1.2369 1.1417 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 11.43 10.43 8.95 8.22 7.95 7.86 10.63 1.21%
P/EPS 37.12 31.52 37.94 23.82 25.11 26.42 44.74 -3.06%
EY 2.69 3.17 2.64 4.20 3.98 3.79 2.24 3.09%
DY 0.01 0.01 0.01 0.01 0.02 0.02 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 11.93 10.56 9.01 7.89 8.05 8.39 9.99 3.00%
P/EPS 38.77 31.92 38.19 22.87 25.44 28.19 42.05 -1.34%
EY 2.58 3.13 2.62 4.37 3.93 3.55 2.38 1.35%
DY 0.01 0.01 0.01 0.01 0.02 0.01 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