[FAREAST] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 227.1%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 111,598 105,536 138,090 116,959 91,532 93,200 120,674 -5.09%
PBT 29,600 28,896 41,175 37,400 11,683 18,448 15,890 51.56%
Tax -6,228 -6,078 -9,392 -7,849 -2,356 -3,738 -8,181 -16.66%
NP 23,372 22,818 31,783 29,551 9,327 14,710 7,709 109.90%
-
NP to SH 21,236 20,672 24,221 27,581 8,432 13,564 3,952 207.73%
-
Tax Rate 21.04% 21.03% 22.81% 20.99% 20.17% 20.26% 51.49% -
Total Cost 88,226 82,718 106,307 87,408 82,205 78,490 112,965 -15.23%
-
Net Worth 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 1,009,735 5.25%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 212 - - 141 254 - - -
Div Payout % 1.00% - - 0.51% 3.02% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 1,026,491 1,009,735 5.25%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 140,827 0.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.94% 21.62% 23.02% 25.27% 10.19% 15.78% 6.39% -
ROE 1.95% 1.93% 2.31% 2.66% 0.81% 1.32% 0.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.93 74.64 97.67 82.72 64.74 65.92 85.69 -5.34%
EPS 15.02 14.62 17.13 19.51 5.96 9.59 2.80 207.38%
DPS 0.15 0.00 0.00 0.10 0.18 0.00 0.00 -
NAPS 7.71 7.56 7.42 7.34 7.32 7.26 7.17 4.97%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.79 17.77 23.25 19.70 15.41 15.69 20.32 -5.09%
EPS 3.58 3.48 4.08 4.64 1.42 2.28 0.67 206.57%
DPS 0.04 0.00 0.00 0.02 0.04 0.00 0.00 -
NAPS 1.8357 1.80 1.7667 1.7476 1.7429 1.7286 1.7004 5.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.92 7.45 7.40 7.40 7.20 7.05 7.18 -
P/RPS 10.03 9.98 7.58 8.95 11.12 10.70 8.38 12.76%
P/EPS 52.73 50.96 43.20 37.94 120.73 73.49 255.86 -65.21%
EY 1.90 1.96 2.31 2.64 0.83 1.36 0.39 188.21%
DY 0.02 0.00 0.00 0.01 0.03 0.00 0.00 -
P/NAPS 1.03 0.99 1.00 1.01 0.98 0.97 1.00 1.99%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 08/05/14 24/02/14 21/11/13 29/08/13 23/05/13 22/02/13 -
Price 7.55 7.60 7.40 7.45 7.30 7.20 7.00 -
P/RPS 9.57 10.18 7.58 9.01 11.28 10.92 8.17 11.15%
P/EPS 50.27 51.98 43.20 38.19 122.41 75.05 249.44 -65.72%
EY 1.99 1.92 2.31 2.62 0.82 1.33 0.40 192.28%
DY 0.02 0.00 0.00 0.01 0.02 0.00 0.00 -
P/NAPS 0.98 1.01 1.00 1.01 1.00 0.99 0.98 0.00%

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