[FAREAST] QoQ 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- 16.0%
YoY- -31.43%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,200 120,674 129,082 106,324 96,282 118,587 118,933 -14.98%
PBT 18,448 15,890 57,689 25,269 22,855 43,474 47,874 -47.01%
Tax -3,738 -8,181 -10,623 -4,746 -4,845 -5,431 -7,829 -38.88%
NP 14,710 7,709 47,066 20,523 18,010 38,043 40,045 -48.67%
-
NP to SH 13,564 3,952 44,512 19,172 16,528 34,284 37,650 -49.33%
-
Tax Rate 20.26% 51.49% 18.41% 18.78% 21.20% 12.49% 16.35% -
Total Cost 78,490 112,965 82,016 85,801 78,272 80,544 78,888 -0.33%
-
Net Worth 1,026,491 1,009,735 1,020,835 1,008,110 989,730 947,006 927,549 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 - - 113 353 - - 205 -
Div Payout % - - 0.25% 1.84% - - 0.55% -
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 1,009,735 1,020,835 1,008,110 989,730 947,006 927,549 6.98%
NOSH 141,390 140,827 141,390 141,390 141,390 137,646 137,008 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% 6.39% 36.46% 19.30% 18.71% 32.08% 33.67% -
ROE 1.32% 0.39% 4.36% 1.90% 1.67% 3.62% 4.06% -
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 85.69 91.30 75.20 68.10 86.15 86.81 -16.75%
EPS 9.59 2.80 31.66 13.67 11.82 24.91 27.48 -50.40%
DPS 0.00 0.00 0.08 0.25 0.00 0.00 0.15 -
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 20.32 21.74 17.90 16.21 19.97 20.03 -15.01%
EPS 2.28 0.67 7.50 3.23 2.78 5.77 6.34 -49.39%
DPS 0.00 0.00 0.02 0.06 0.00 0.00 0.03 -
NAPS 1.7286 1.7004 1.719 1.6976 1.6667 1.5947 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 8.38 8.22 10.37 10.94 8.36 7.95 21.88%
P/EPS 73.49 255.86 23.82 57.52 63.73 28.91 25.11 104.47%
EY 1.36 0.39 4.20 1.74 1.57 3.46 3.98 -51.09%
DY 0.00 0.00 0.01 0.03 0.00 0.00 0.02 -
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 8.17 7.89 10.20 11.10 8.59 8.05 22.51%
P/EPS 75.05 249.44 22.87 56.56 64.67 29.71 25.44 105.55%
EY 1.33 0.40 4.37 1.77 1.55 3.37 3.93 -51.40%
DY 0.00 0.00 0.01 0.03 0.00 0.00 0.02 -
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