[FAREAST] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -37.84%
YoY- -56.02%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 105,536 138,090 116,959 91,532 93,200 120,674 129,082 -12.57%
PBT 28,896 41,175 37,400 11,683 18,448 15,890 57,689 -36.95%
Tax -6,078 -9,392 -7,849 -2,356 -3,738 -8,181 -10,623 -31.10%
NP 22,818 31,783 29,551 9,327 14,710 7,709 47,066 -38.31%
-
NP to SH 20,672 24,221 27,581 8,432 13,564 3,952 44,512 -40.05%
-
Tax Rate 21.03% 22.81% 20.99% 20.17% 20.26% 51.49% 18.41% -
Total Cost 82,718 106,307 87,408 82,205 78,490 112,965 82,016 0.57%
-
Net Worth 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 1,009,735 1,020,835 3.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 141 254 - - 113 -
Div Payout % - - 0.51% 3.02% - - 0.25% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 1,009,735 1,020,835 3.11%
NOSH 141,390 141,390 141,390 141,390 141,390 140,827 141,390 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 21.62% 23.02% 25.27% 10.19% 15.78% 6.39% 36.46% -
ROE 1.93% 2.31% 2.66% 0.81% 1.32% 0.39% 4.36% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 74.64 97.67 82.72 64.74 65.92 85.69 91.30 -12.57%
EPS 14.62 17.13 19.51 5.96 9.59 2.80 31.66 -40.28%
DPS 0.00 0.00 0.10 0.18 0.00 0.00 0.08 -
NAPS 7.56 7.42 7.34 7.32 7.26 7.17 7.22 3.11%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.77 23.25 19.70 15.41 15.69 20.32 21.74 -12.58%
EPS 3.48 4.08 4.64 1.42 2.28 0.67 7.50 -40.09%
DPS 0.00 0.00 0.02 0.04 0.00 0.00 0.02 -
NAPS 1.80 1.7667 1.7476 1.7429 1.7286 1.7004 1.719 3.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.45 7.40 7.40 7.20 7.05 7.18 7.50 -
P/RPS 9.98 7.58 8.95 11.12 10.70 8.38 8.22 13.82%
P/EPS 50.96 43.20 37.94 120.73 73.49 255.86 23.82 66.10%
EY 1.96 2.31 2.64 0.83 1.36 0.39 4.20 -39.86%
DY 0.00 0.00 0.01 0.03 0.00 0.00 0.01 -
P/NAPS 0.99 1.00 1.01 0.98 0.97 1.00 1.04 -3.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 24/02/14 21/11/13 29/08/13 23/05/13 22/02/13 21/11/12 -
Price 7.60 7.40 7.45 7.30 7.20 7.00 7.20 -
P/RPS 10.18 7.58 9.01 11.28 10.92 8.17 7.89 18.53%
P/EPS 51.98 43.20 38.19 122.41 75.05 249.44 22.87 72.95%
EY 1.92 2.31 2.62 0.82 1.33 0.40 4.37 -42.23%
DY 0.00 0.00 0.01 0.02 0.00 0.00 0.01 -
P/NAPS 1.01 1.00 1.01 1.00 0.99 0.98 1.00 0.66%

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