[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 19.37%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 231,805 139,621 71,034 428,343 326,289 217,134 105,536 68.89%
PBT 68,831 30,257 11,945 129,241 103,737 58,496 28,896 78.26%
Tax -14,013 -6,171 -2,357 -24,987 -19,390 -12,306 -6,078 74.43%
NP 54,818 24,086 9,588 104,254 84,347 46,190 22,818 79.28%
-
NP to SH 49,206 20,832 9,103 93,128 78,014 41,908 20,672 78.18%
-
Tax Rate 20.36% 20.40% 19.73% 19.33% 18.69% 21.04% 21.03% -
Total Cost 176,987 115,535 61,446 324,089 241,942 170,944 82,718 65.96%
-
Net Worth 1,126,878 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 1,068,908 3.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 424 - - 353 353 212 - -
Div Payout % 0.86% - - 0.38% 0.45% 0.51% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,126,878 1,126,878 1,115,567 1,105,669 1,105,669 1,090,116 1,068,908 3.58%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 23.65% 17.25% 13.50% 24.34% 25.85% 21.27% 21.62% -
ROE 4.37% 1.85% 0.82% 8.42% 7.06% 3.84% 1.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 163.95 98.75 50.24 302.95 230.77 153.57 74.64 68.89%
EPS 34.80 14.73 6.44 65.87 55.18 29.64 14.62 78.17%
DPS 0.30 0.00 0.00 0.25 0.25 0.15 0.00 -
NAPS 7.97 7.97 7.89 7.82 7.82 7.71 7.56 3.58%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.04 23.51 11.96 72.13 54.95 36.56 17.77 68.91%
EPS 8.29 3.51 1.53 15.68 13.14 7.06 3.48 78.27%
DPS 0.07 0.00 0.00 0.06 0.06 0.04 0.00 -
NAPS 1.8976 1.8976 1.8786 1.8619 1.8619 1.8357 1.80 3.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 7.45 8.20 8.30 8.00 8.05 7.92 7.45 -
P/RPS 4.54 8.30 16.52 2.64 3.49 5.16 9.98 -40.82%
P/EPS 21.41 55.65 128.92 12.15 14.59 26.72 50.96 -43.87%
EY 4.67 1.80 0.78 8.23 6.85 3.74 1.96 78.29%
DY 0.04 0.00 0.00 0.03 0.03 0.02 0.00 -
P/NAPS 0.93 1.03 1.05 1.02 1.03 1.03 0.99 -4.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 18/08/15 19/05/15 27/02/15 20/11/14 22/08/14 08/05/14 -
Price 7.78 8.11 8.33 8.25 8.15 7.55 7.60 -
P/RPS 4.75 8.21 16.58 2.72 3.53 4.92 10.18 -39.81%
P/EPS 22.36 55.04 129.38 12.53 14.77 25.47 51.98 -42.98%
EY 4.47 1.82 0.77 7.98 6.77 3.93 1.92 75.56%
DY 0.04 0.00 0.00 0.03 0.03 0.02 0.00 -
P/NAPS 0.98 1.02 1.06 1.05 1.04 0.98 1.01 -1.98%

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