[FAREAST] QoQ Cumulative Quarter 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- 125.39%
YoY- -38.19%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 217,134 105,536 439,781 301,691 184,732 93,200 452,362 -38.77%
PBT 58,496 28,896 108,706 67,531 30,131 18,448 121,703 -38.72%
Tax -12,306 -6,078 -23,335 -13,943 -6,094 -3,738 -28,395 -42.81%
NP 46,190 22,818 85,371 53,588 24,037 14,710 93,308 -37.50%
-
NP to SH 41,908 20,672 73,798 49,577 21,996 13,564 84,164 -37.25%
-
Tax Rate 21.04% 21.03% 21.47% 20.65% 20.23% 20.26% 23.33% -
Total Cost 170,944 82,718 354,410 248,103 160,695 78,490 359,054 -39.11%
-
Net Worth 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 1,011,041 5.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 212 - 38,882 38,882 254 - 465 -40.84%
Div Payout % 0.51% - 52.69% 78.43% 1.16% - 0.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 1,011,041 5.16%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,010 0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.27% 21.62% 19.41% 17.76% 13.01% 15.78% 20.63% -
ROE 3.84% 1.93% 7.03% 4.78% 2.13% 1.32% 8.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 153.57 74.64 311.04 213.38 130.65 65.92 320.80 -38.88%
EPS 29.64 14.62 52.19 35.06 15.56 9.59 59.69 -37.37%
DPS 0.15 0.00 27.50 27.50 0.18 0.00 0.33 -40.96%
NAPS 7.71 7.56 7.42 7.34 7.32 7.26 7.17 4.97%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.56 17.77 74.06 50.80 31.11 15.69 76.18 -38.78%
EPS 7.06 3.48 12.43 8.35 3.70 2.28 14.17 -37.23%
DPS 0.04 0.00 6.55 6.55 0.04 0.00 0.08 -37.08%
NAPS 1.8357 1.80 1.7667 1.7476 1.7429 1.7286 1.7026 5.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.92 7.45 7.40 7.40 7.20 7.05 7.18 -
P/RPS 5.16 9.98 2.38 3.47 5.51 10.70 2.24 74.68%
P/EPS 26.72 50.96 14.18 21.10 46.28 73.49 12.03 70.48%
EY 3.74 1.96 7.05 4.74 2.16 1.36 8.31 -41.35%
DY 0.02 0.00 3.72 3.72 0.03 0.00 0.05 -45.80%
P/NAPS 1.03 0.99 1.00 1.01 0.98 0.97 1.00 1.99%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 08/05/14 24/02/14 21/11/13 29/08/13 23/05/13 22/02/13 -
Price 7.55 7.60 7.40 7.45 7.30 7.20 7.00 -
P/RPS 4.92 10.18 2.38 3.49 5.59 10.92 2.18 72.31%
P/EPS 25.47 51.98 14.18 21.25 46.92 75.05 11.73 67.92%
EY 3.93 1.92 7.05 4.71 2.13 1.33 8.53 -40.43%
DY 0.02 0.00 3.72 3.69 0.02 0.00 0.05 -45.80%
P/NAPS 0.98 1.01 1.00 1.01 1.00 0.99 0.98 0.00%

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