[FAREAST] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 86.16%
YoY- 57.36%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 139,621 71,034 428,343 326,289 217,134 105,536 439,781 -53.55%
PBT 30,257 11,945 129,241 103,737 58,496 28,896 108,706 -57.46%
Tax -6,171 -2,357 -24,987 -19,390 -12,306 -6,078 -23,335 -58.90%
NP 24,086 9,588 104,254 84,347 46,190 22,818 85,371 -57.08%
-
NP to SH 20,832 9,103 93,128 78,014 41,908 20,672 73,798 -57.06%
-
Tax Rate 20.40% 19.73% 19.33% 18.69% 21.04% 21.03% 21.47% -
Total Cost 115,535 61,446 324,089 241,942 170,944 82,718 354,410 -52.73%
-
Net Worth 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 1,068,908 1,049,113 4.89%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 353 353 212 - 38,882 -
Div Payout % - - 0.38% 0.45% 0.51% - 52.69% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 1,068,908 1,049,113 4.89%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.25% 13.50% 24.34% 25.85% 21.27% 21.62% 19.41% -
ROE 1.85% 0.82% 8.42% 7.06% 3.84% 1.93% 7.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 98.75 50.24 302.95 230.77 153.57 74.64 311.04 -53.55%
EPS 14.73 6.44 65.87 55.18 29.64 14.62 52.19 -57.07%
DPS 0.00 0.00 0.25 0.25 0.15 0.00 27.50 -
NAPS 7.97 7.89 7.82 7.82 7.71 7.56 7.42 4.89%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.51 11.96 72.13 54.95 36.56 17.77 74.06 -53.56%
EPS 3.51 1.53 15.68 13.14 7.06 3.48 12.43 -57.05%
DPS 0.00 0.00 0.06 0.06 0.04 0.00 6.55 -
NAPS 1.8976 1.8786 1.8619 1.8619 1.8357 1.80 1.7667 4.89%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 8.20 8.30 8.00 8.05 7.92 7.45 7.40 -
P/RPS 8.30 16.52 2.64 3.49 5.16 9.98 2.38 130.49%
P/EPS 55.65 128.92 12.15 14.59 26.72 50.96 14.18 149.42%
EY 1.80 0.78 8.23 6.85 3.74 1.96 7.05 -59.85%
DY 0.00 0.00 0.03 0.03 0.02 0.00 3.72 -
P/NAPS 1.03 1.05 1.02 1.03 1.03 0.99 1.00 1.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 27/02/15 20/11/14 22/08/14 08/05/14 24/02/14 -
Price 8.11 8.33 8.25 8.15 7.55 7.60 7.40 -
P/RPS 8.21 16.58 2.72 3.53 4.92 10.18 2.38 128.82%
P/EPS 55.04 129.38 12.53 14.77 25.47 51.98 14.18 147.59%
EY 1.82 0.77 7.98 6.77 3.93 1.92 7.05 -59.55%
DY 0.00 0.00 0.03 0.03 0.02 0.00 3.72 -
P/NAPS 1.02 1.06 1.05 1.04 0.98 1.01 1.00 1.33%

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