[FAREAST] QoQ 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- 243.22%
YoY- -17.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 138,090 116,959 91,532 93,200 120,674 129,082 106,324 18.98%
PBT 41,175 37,400 11,683 18,448 15,890 57,689 25,269 38.34%
Tax -9,392 -7,849 -2,356 -3,738 -8,181 -10,623 -4,746 57.42%
NP 31,783 29,551 9,327 14,710 7,709 47,066 20,523 33.74%
-
NP to SH 24,221 27,581 8,432 13,564 3,952 44,512 19,172 16.81%
-
Tax Rate 22.81% 20.99% 20.17% 20.26% 51.49% 18.41% 18.78% -
Total Cost 106,307 87,408 82,205 78,490 112,965 82,016 85,801 15.31%
-
Net Worth 1,049,113 1,037,802 1,034,974 1,026,491 1,009,735 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 - 141 254 - - 113 353 -
Div Payout % - 0.51% 3.02% - - 0.25% 1.84% -
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 1,009,735 1,020,835 1,008,110 2.68%
NOSH 141,390 141,390 141,390 141,390 140,827 141,390 141,390 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 23.02% 25.27% 10.19% 15.78% 6.39% 36.46% 19.30% -
ROE 2.31% 2.66% 0.81% 1.32% 0.39% 4.36% 1.90% -
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 97.67 82.72 64.74 65.92 85.69 91.30 75.20 18.98%
EPS 17.13 19.51 5.96 9.59 2.80 31.66 13.67 16.18%
DPS 0.00 0.10 0.18 0.00 0.00 0.08 0.25 -
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 23.25 19.70 15.41 15.69 20.32 21.74 17.90 18.98%
EPS 4.08 4.64 1.42 2.28 0.67 7.50 3.23 16.80%
DPS 0.00 0.02 0.04 0.00 0.00 0.02 0.06 -
NAPS 1.7667 1.7476 1.7429 1.7286 1.7004 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 7.58 8.95 11.12 10.70 8.38 8.22 10.37 -18.80%
P/EPS 43.20 37.94 120.73 73.49 255.86 23.82 57.52 -17.33%
EY 2.31 2.64 0.83 1.36 0.39 4.20 1.74 20.73%
DY 0.00 0.01 0.03 0.00 0.00 0.01 0.03 -
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 7.58 9.01 11.28 10.92 8.17 7.89 10.20 -17.91%
P/EPS 43.20 38.19 122.41 75.05 249.44 22.87 56.56 -16.40%
EY 2.31 2.62 0.82 1.33 0.40 4.37 1.77 19.36%
DY 0.00 0.01 0.02 0.00 0.00 0.01 0.03 -
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