[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.88%
YoY- -17.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 439,781 301,691 184,732 93,200 452,362 331,688 202,606 67.40%
PBT 108,706 67,531 30,131 18,448 121,703 105,813 48,124 71.90%
Tax -23,335 -13,943 -6,094 -3,738 -28,395 -20,214 -9,591 80.60%
NP 85,371 53,588 24,037 14,710 93,308 85,599 38,533 69.70%
-
NP to SH 73,798 49,577 21,996 13,564 84,164 80,212 35,700 62.06%
-
Tax Rate 21.47% 20.65% 20.23% 20.26% 23.33% 19.10% 19.93% -
Total Cost 354,410 248,103 160,695 78,490 359,054 246,089 164,073 66.86%
-
Net Worth 1,049,113 1,037,802 1,034,974 1,026,491 1,011,041 1,020,835 1,008,110 2.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 38,882 38,882 254 - 465 466 353 2178.22%
Div Payout % 52.69% 78.43% 1.16% - 0.55% 0.58% 0.99% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,049,113 1,037,802 1,034,974 1,026,491 1,011,041 1,020,835 1,008,110 2.68%
NOSH 141,390 141,390 141,390 141,390 141,010 141,390 141,390 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.41% 17.76% 13.01% 15.78% 20.63% 25.81% 19.02% -
ROE 7.03% 4.78% 2.13% 1.32% 8.32% 7.86% 3.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 311.04 213.38 130.65 65.92 320.80 234.59 143.30 67.40%
EPS 52.19 35.06 15.56 9.59 59.69 57.05 25.46 61.15%
DPS 27.50 27.50 0.18 0.00 0.33 0.33 0.25 2176.19%
NAPS 7.42 7.34 7.32 7.26 7.17 7.22 7.13 2.68%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.06 50.80 31.11 15.69 76.18 55.85 34.12 67.40%
EPS 12.43 8.35 3.70 2.28 14.17 13.51 6.01 62.11%
DPS 6.55 6.55 0.04 0.00 0.08 0.08 0.06 2164.71%
NAPS 1.7667 1.7476 1.7429 1.7286 1.7026 1.719 1.6976 2.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.40 7.40 7.20 7.05 7.18 7.50 7.80 -
P/RPS 2.38 3.47 5.51 10.70 2.24 3.20 5.44 -42.28%
P/EPS 14.18 21.10 46.28 73.49 12.03 13.22 30.89 -40.40%
EY 7.05 4.74 2.16 1.36 8.31 7.56 3.24 67.67%
DY 3.72 3.72 0.03 0.00 0.05 0.04 0.03 2364.91%
P/NAPS 1.00 1.01 0.98 0.97 1.00 1.04 1.09 -5.56%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 21/11/13 29/08/13 23/05/13 22/02/13 21/11/12 14/08/12 -
Price 7.40 7.45 7.30 7.20 7.00 7.20 7.67 -
P/RPS 2.38 3.49 5.59 10.92 2.18 3.07 5.35 -41.63%
P/EPS 14.18 21.25 46.92 75.05 11.73 12.69 30.38 -39.74%
EY 7.05 4.71 2.13 1.33 8.53 7.88 3.29 65.98%
DY 3.72 3.69 0.02 0.00 0.05 0.05 0.03 2364.91%
P/NAPS 1.00 1.01 1.00 0.99 0.98 1.00 1.08 -4.98%

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