[FAREAST] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 116.0%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,200 452,362 331,688 202,606 96,282 479,254 360,667 -59.39%
PBT 18,448 121,703 105,813 48,124 22,855 156,162 112,688 -70.04%
Tax -3,738 -28,395 -20,214 -9,591 -4,845 -26,422 -20,991 -68.31%
NP 14,710 93,308 85,599 38,533 18,010 129,740 91,697 -70.44%
-
NP to SH 13,564 84,164 80,212 35,700 16,528 119,686 85,402 -70.63%
-
Tax Rate 20.26% 23.33% 19.10% 19.93% 21.20% 16.92% 18.63% -
Total Cost 78,490 359,054 246,089 164,073 78,272 349,514 268,970 -55.97%
-
Net Worth 1,026,491 1,011,041 1,020,835 1,008,110 989,730 947,055 927,597 6.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 465 466 353 - 481 411 -
Div Payout % - 0.55% 0.58% 0.99% - 0.40% 0.48% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,026,491 1,011,041 1,020,835 1,008,110 989,730 947,055 927,597 6.98%
NOSH 141,390 141,010 141,390 141,390 141,390 137,653 137,015 2.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.78% 20.63% 25.81% 19.02% 18.71% 27.07% 25.42% -
ROE 1.32% 8.32% 7.86% 3.54% 1.67% 12.64% 9.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 65.92 320.80 234.59 143.30 68.10 348.16 263.23 -60.23%
EPS 9.59 59.69 57.05 25.46 11.82 86.95 62.33 -71.25%
DPS 0.00 0.33 0.33 0.25 0.00 0.35 0.30 -
NAPS 7.26 7.17 7.22 7.13 7.00 6.88 6.77 4.76%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.69 76.18 55.85 34.12 16.21 80.70 60.73 -59.40%
EPS 2.28 14.17 13.51 6.01 2.78 20.15 14.38 -70.67%
DPS 0.00 0.08 0.08 0.06 0.00 0.08 0.07 -
NAPS 1.7286 1.7026 1.719 1.6976 1.6667 1.5948 1.562 6.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.05 7.18 7.50 7.80 7.45 7.20 6.90 -
P/RPS 10.70 2.24 3.20 5.44 10.94 2.07 2.62 155.27%
P/EPS 73.49 12.03 13.22 30.89 63.73 8.28 11.07 252.82%
EY 1.36 8.31 7.56 3.24 1.57 12.08 9.03 -71.65%
DY 0.00 0.05 0.04 0.03 0.00 0.05 0.04 -
P/NAPS 0.97 1.00 1.04 1.09 1.06 1.05 1.02 -3.29%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 22/02/13 21/11/12 14/08/12 24/05/12 22/02/12 25/11/11 -
Price 7.20 7.00 7.20 7.67 7.56 7.40 6.99 -
P/RPS 10.92 2.18 3.07 5.35 11.10 2.13 2.66 156.16%
P/EPS 75.05 11.73 12.69 30.38 64.67 8.51 11.21 254.80%
EY 1.33 8.53 7.88 3.29 1.55 11.75 8.92 -71.84%
DY 0.00 0.05 0.05 0.03 0.00 0.05 0.04 -
P/NAPS 0.99 0.98 1.00 1.08 1.08 1.08 1.03 -2.60%

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