[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 48.86%
YoY- -12.32%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 326,289 217,134 105,536 439,781 301,691 184,732 93,200 130.38%
PBT 103,737 58,496 28,896 108,706 67,531 30,131 18,448 215.88%
Tax -19,390 -12,306 -6,078 -23,335 -13,943 -6,094 -3,738 199.35%
NP 84,347 46,190 22,818 85,371 53,588 24,037 14,710 220.01%
-
NP to SH 78,014 41,908 20,672 73,798 49,577 21,996 13,564 220.67%
-
Tax Rate 18.69% 21.04% 21.03% 21.47% 20.65% 20.23% 20.26% -
Total Cost 241,942 170,944 82,718 354,410 248,103 160,695 78,490 111.65%
-
Net Worth 1,105,669 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 5.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 353 212 - 38,882 38,882 254 - -
Div Payout % 0.45% 0.51% - 52.69% 78.43% 1.16% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,105,669 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 5.07%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.85% 21.27% 21.62% 19.41% 17.76% 13.01% 15.78% -
ROE 7.06% 3.84% 1.93% 7.03% 4.78% 2.13% 1.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 230.77 153.57 74.64 311.04 213.38 130.65 65.92 130.37%
EPS 55.18 29.64 14.62 52.19 35.06 15.56 9.59 220.75%
DPS 0.25 0.15 0.00 27.50 27.50 0.18 0.00 -
NAPS 7.82 7.71 7.56 7.42 7.34 7.32 7.26 5.07%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.95 36.56 17.77 74.06 50.80 31.11 15.69 130.44%
EPS 13.14 7.06 3.48 12.43 8.35 3.70 2.28 221.10%
DPS 0.06 0.04 0.00 6.55 6.55 0.04 0.00 -
NAPS 1.8619 1.8357 1.80 1.7667 1.7476 1.7429 1.7286 5.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 8.05 7.92 7.45 7.40 7.40 7.20 7.05 -
P/RPS 3.49 5.16 9.98 2.38 3.47 5.51 10.70 -52.58%
P/EPS 14.59 26.72 50.96 14.18 21.10 46.28 73.49 -65.93%
EY 6.85 3.74 1.96 7.05 4.74 2.16 1.36 193.54%
DY 0.03 0.02 0.00 3.72 3.72 0.03 0.00 -
P/NAPS 1.03 1.03 0.99 1.00 1.01 0.98 0.97 4.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 08/05/14 24/02/14 21/11/13 29/08/13 23/05/13 -
Price 8.15 7.55 7.60 7.40 7.45 7.30 7.20 -
P/RPS 3.53 4.92 10.18 2.38 3.49 5.59 10.92 -52.86%
P/EPS 14.77 25.47 51.98 14.18 21.25 46.92 75.05 -66.13%
EY 6.77 3.93 1.92 7.05 4.71 2.13 1.33 195.61%
DY 0.03 0.02 0.00 3.72 3.69 0.02 0.00 -
P/NAPS 1.04 0.98 1.01 1.00 1.01 1.00 0.99 3.33%

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