[FAREAST] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.49%
YoY- -29.68%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 327,736 428,343 439,781 452,362 479,254 436,016 351,974 -1.18%
PBT 102,354 129,241 108,706 121,703 156,162 113,510 95,753 1.11%
Tax -21,701 -24,987 -23,335 -28,395 -26,422 -20,873 -18,644 2.56%
NP 80,653 104,254 85,371 93,308 129,740 92,637 77,109 0.75%
-
NP to SH 71,285 93,128 73,798 84,164 119,686 82,438 68,017 0.78%
-
Tax Rate 21.20% 19.33% 21.47% 23.33% 16.92% 18.39% 19.47% -
Total Cost 247,083 324,089 354,410 359,054 349,514 343,379 274,865 -1.75%
-
Net Worth 1,237,162 1,105,669 1,049,113 1,009,735 947,006 877,850 679,783 10.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 282 494 395 466 478 340 312 -1.67%
Div Payout % 0.40% 0.53% 0.54% 0.55% 0.40% 0.41% 0.46% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,237,162 1,105,669 1,049,113 1,009,735 947,006 877,850 679,783 10.48%
NOSH 141,390 141,390 141,390 141,390 141,390 136,312 135,956 0.65%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.61% 24.34% 19.41% 20.63% 27.07% 21.25% 21.91% -
ROE 5.76% 8.42% 7.03% 8.34% 12.64% 9.39% 10.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 231.80 302.95 311.04 321.22 348.18 319.87 258.89 -1.82%
EPS 50.42 65.87 52.19 59.76 86.95 60.48 50.03 0.12%
DPS 0.20 0.35 0.28 0.33 0.35 0.25 0.23 -2.30%
NAPS 8.75 7.82 7.42 7.17 6.88 6.44 5.00 9.77%
Adjusted Per Share Value based on latest NOSH - 140,827
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.19 72.13 74.06 76.18 80.70 73.42 59.27 -1.18%
EPS 12.00 15.68 12.43 14.17 20.15 13.88 11.45 0.78%
DPS 0.05 0.08 0.07 0.08 0.08 0.06 0.05 0.00%
NAPS 2.0833 1.8619 1.7667 1.7004 1.5947 1.4783 1.1447 10.49%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.59 8.00 7.40 7.18 7.20 7.40 6.50 -
P/RPS 3.27 2.64 2.38 2.24 2.07 2.31 2.51 4.50%
P/EPS 15.05 12.15 14.18 12.01 8.28 12.24 12.99 2.48%
EY 6.64 8.23 7.05 8.32 12.08 8.17 7.70 -2.43%
DY 0.03 0.04 0.04 0.05 0.05 0.03 0.04 -4.67%
P/NAPS 0.87 1.02 1.00 1.00 1.05 1.15 1.30 -6.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 24/02/14 22/02/13 22/02/12 25/02/11 25/02/10 -
Price 7.88 8.25 7.40 7.00 7.40 7.15 6.50 -
P/RPS 3.40 2.72 2.38 2.18 2.13 2.24 2.51 5.18%
P/EPS 15.63 12.53 14.18 11.71 8.51 11.82 12.99 3.13%
EY 6.40 7.98 7.05 8.54 11.75 8.46 7.70 -3.03%
DY 0.03 0.04 0.04 0.05 0.05 0.03 0.04 -4.67%
P/NAPS 0.90 1.05 1.00 0.98 1.08 1.11 1.30 -5.94%

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