[FAREAST] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.03%
YoY- -53.25%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 336,002 333,859 464,379 422,365 450,275 505,819 399,824 -2.85%
PBT 138,962 94,335 144,912 83,421 149,287 136,893 117,814 2.78%
Tax -21,259 -19,610 -28,782 -22,124 -25,645 -25,587 -20,310 0.76%
NP 117,703 74,725 116,130 61,297 123,642 111,306 97,504 3.18%
-
NP to SH 107,434 64,320 102,235 53,529 114,496 99,374 88,051 3.36%
-
Tax Rate 15.30% 20.79% 19.86% 26.52% 17.18% 18.69% 17.24% -
Total Cost 218,299 259,134 348,249 361,068 326,633 394,513 302,320 -5.27%
-
Net Worth 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 927,549 734,498 10.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 282 282 353 395 466 478 340 -3.06%
Div Payout % 0.26% 0.44% 0.35% 0.74% 0.41% 0.48% 0.39% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 927,549 734,498 10.00%
NOSH 141,390 141,390 141,390 141,390 141,390 137,008 136,270 0.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 35.03% 22.38% 25.01% 14.51% 27.46% 22.01% 24.39% -
ROE 8.25% 5.71% 9.25% 5.16% 11.22% 10.71% 11.99% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 237.64 236.13 328.44 298.72 318.46 369.19 293.40 -3.44%
EPS 75.98 45.49 72.31 37.86 80.98 72.53 64.61 2.73%
DPS 0.20 0.20 0.25 0.28 0.33 0.35 0.25 -3.64%
NAPS 9.21 7.97 7.82 7.34 7.22 6.77 5.39 9.33%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 56.58 56.22 78.20 71.12 75.82 85.18 67.33 -2.85%
EPS 18.09 10.83 17.22 9.01 19.28 16.73 14.83 3.36%
DPS 0.05 0.05 0.06 0.07 0.08 0.08 0.06 -2.99%
NAPS 2.1929 1.8976 1.8619 1.7476 1.719 1.562 1.2369 10.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.63 7.45 8.05 7.40 7.50 6.90 6.56 -
P/RPS 3.21 3.16 2.45 2.48 2.36 1.87 2.24 6.17%
P/EPS 10.04 16.38 11.13 19.55 9.26 9.51 10.15 -0.18%
EY 9.96 6.11 8.98 5.12 10.80 10.51 9.85 0.18%
DY 0.03 0.03 0.03 0.04 0.04 0.05 0.04 -4.67%
P/NAPS 0.83 0.93 1.03 1.01 1.04 1.02 1.22 -6.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 25/11/15 20/11/14 21/11/13 21/11/12 25/11/11 26/11/10 -
Price 7.72 7.78 8.15 7.45 7.20 6.99 7.00 -
P/RPS 3.25 3.29 2.48 2.49 2.26 1.89 2.39 5.25%
P/EPS 10.16 17.10 11.27 19.68 8.89 9.64 10.83 -1.05%
EY 9.84 5.85 8.87 5.08 11.25 10.38 9.23 1.07%
DY 0.03 0.03 0.03 0.04 0.05 0.05 0.04 -4.67%
P/NAPS 0.84 0.98 1.04 1.01 1.00 1.03 1.30 -7.01%

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