[FAREAST] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 132.17%
YoY- 18.23%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,532 93,200 120,674 129,082 106,324 96,282 118,587 -15.86%
PBT 11,683 18,448 15,890 57,689 25,269 22,855 43,474 -58.38%
Tax -2,356 -3,738 -8,181 -10,623 -4,746 -4,845 -5,431 -42.72%
NP 9,327 14,710 7,709 47,066 20,523 18,010 38,043 -60.86%
-
NP to SH 8,432 13,564 3,952 44,512 19,172 16,528 34,284 -60.77%
-
Tax Rate 20.17% 20.26% 51.49% 18.41% 18.78% 21.20% 12.49% -
Total Cost 82,205 78,490 112,965 82,016 85,801 78,272 80,544 1.37%
-
Net Worth 1,034,974 1,026,491 1,009,735 1,020,835 1,008,110 989,730 947,006 6.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 254 - - 113 353 - - -
Div Payout % 3.02% - - 0.25% 1.84% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,034,974 1,026,491 1,009,735 1,020,835 1,008,110 989,730 947,006 6.10%
NOSH 141,390 141,390 140,827 141,390 141,390 141,390 137,646 1.80%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.19% 15.78% 6.39% 36.46% 19.30% 18.71% 32.08% -
ROE 0.81% 1.32% 0.39% 4.36% 1.90% 1.67% 3.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.74 65.92 85.69 91.30 75.20 68.10 86.15 -17.35%
EPS 5.96 9.59 2.80 31.66 13.67 11.82 24.91 -61.49%
DPS 0.18 0.00 0.00 0.08 0.25 0.00 0.00 -
NAPS 7.32 7.26 7.17 7.22 7.13 7.00 6.88 4.22%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.41 15.69 20.32 21.74 17.90 16.21 19.97 -15.88%
EPS 1.42 2.28 0.67 7.50 3.23 2.78 5.77 -60.76%
DPS 0.04 0.00 0.00 0.02 0.06 0.00 0.00 -
NAPS 1.7429 1.7286 1.7004 1.719 1.6976 1.6667 1.5947 6.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.20 7.05 7.18 7.50 7.80 7.45 7.20 -
P/RPS 11.12 10.70 8.38 8.22 10.37 10.94 8.36 20.96%
P/EPS 120.73 73.49 255.86 23.82 57.52 63.73 28.91 159.55%
EY 0.83 1.36 0.39 4.20 1.74 1.57 3.46 -61.42%
DY 0.03 0.00 0.00 0.01 0.03 0.00 0.00 -
P/NAPS 0.98 0.97 1.00 1.04 1.09 1.06 1.05 -4.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 22/02/13 21/11/12 14/08/12 24/05/12 22/02/12 -
Price 7.30 7.20 7.00 7.20 7.67 7.56 7.40 -
P/RPS 11.28 10.92 8.17 7.89 10.20 11.10 8.59 19.93%
P/EPS 122.41 75.05 249.44 22.87 56.56 64.67 29.71 157.22%
EY 0.82 1.33 0.40 4.37 1.77 1.55 3.37 -61.05%
DY 0.02 0.00 0.00 0.01 0.03 0.00 0.00 -
P/NAPS 1.00 0.99 0.98 1.00 1.08 1.08 1.08 -5.00%

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