[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -60.9%
YoY- -55.96%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 327,736 309,073 279,242 284,136 428,343 435,052 434,268 -17.06%
PBT 102,354 91,774 60,514 47,780 129,241 138,316 116,992 -8.50%
Tax -21,701 -18,684 -12,342 -9,428 -24,987 -25,853 -24,612 -8.02%
NP 80,653 73,090 48,172 38,352 104,254 112,462 92,380 -8.63%
-
NP to SH 71,282 65,608 41,664 36,412 93,128 104,018 83,816 -10.20%
-
Tax Rate 21.20% 20.36% 20.40% 19.73% 19.33% 18.69% 21.04% -
Total Cost 247,083 235,982 231,070 245,784 324,089 322,589 341,888 -19.41%
-
Net Worth 1,237,162 1,126,878 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 8.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 424 565 - - 353 471 424 0.00%
Div Payout % 0.60% 0.86% - - 0.38% 0.45% 0.51% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,237,162 1,126,878 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 8.77%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 24.61% 23.65% 17.25% 13.50% 24.34% 25.85% 21.27% -
ROE 5.76% 5.82% 3.70% 3.26% 8.42% 9.41% 7.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 231.80 218.60 197.50 200.96 302.95 307.70 307.14 -17.06%
EPS 50.42 46.40 29.46 25.76 65.87 73.57 59.28 -10.20%
DPS 0.30 0.40 0.00 0.00 0.25 0.33 0.30 0.00%
NAPS 8.75 7.97 7.97 7.89 7.82 7.82 7.71 8.77%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.19 52.05 47.02 47.85 72.13 73.26 73.13 -17.06%
EPS 12.00 11.05 7.02 6.13 15.68 17.52 14.11 -10.20%
DPS 0.07 0.10 0.00 0.00 0.06 0.08 0.07 0.00%
NAPS 2.0833 1.8976 1.8976 1.8786 1.8619 1.8619 1.8357 8.77%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.59 7.45 8.20 8.30 8.00 8.05 7.92 -
P/RPS 3.27 3.41 4.15 4.13 2.64 2.62 2.58 17.06%
P/EPS 15.05 16.06 27.83 32.23 12.15 10.94 13.36 8.24%
EY 6.64 6.23 3.59 3.10 8.23 9.14 7.48 -7.61%
DY 0.04 0.05 0.00 0.00 0.03 0.04 0.04 0.00%
P/NAPS 0.87 0.93 1.03 1.05 1.02 1.03 1.03 -10.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 25/11/15 18/08/15 19/05/15 27/02/15 20/11/14 22/08/14 -
Price 7.88 7.78 8.11 8.33 8.25 8.15 7.55 -
P/RPS 3.40 3.56 4.11 4.15 2.72 2.65 2.46 24.00%
P/EPS 15.63 16.77 27.52 32.35 12.53 11.08 12.74 14.55%
EY 6.40 5.96 3.63 3.09 7.98 9.03 7.85 -12.69%
DY 0.04 0.05 0.00 0.00 0.03 0.04 0.04 0.00%
P/NAPS 0.90 0.98 1.02 1.06 1.05 1.04 0.98 -5.50%

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