[FAREAST] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -14.65%
YoY- 52.4%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 102,054 109,155 111,598 105,536 138,090 116,959 91,532 7.50%
PBT 25,504 45,241 29,600 28,896 41,175 37,400 11,683 68.04%
Tax -5,597 -7,084 -6,228 -6,078 -9,392 -7,849 -2,356 77.76%
NP 19,907 38,157 23,372 22,818 31,783 29,551 9,327 65.54%
-
NP to SH 15,114 36,106 21,236 20,672 24,221 27,581 8,432 47.40%
-
Tax Rate 21.95% 15.66% 21.04% 21.03% 22.81% 20.99% 20.17% -
Total Cost 82,147 70,998 88,226 82,718 106,307 87,408 82,205 -0.04%
-
Net Worth 1,105,669 1,105,669 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 4.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 141 141 212 - - 141 254 -32.38%
Div Payout % 0.94% 0.39% 1.00% - - 0.51% 3.02% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,105,669 1,105,669 1,090,116 1,068,908 1,049,113 1,037,802 1,034,974 4.49%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 19.51% 34.96% 20.94% 21.62% 23.02% 25.27% 10.19% -
ROE 1.37% 3.27% 1.95% 1.93% 2.31% 2.66% 0.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 72.18 77.20 78.93 74.64 97.67 82.72 64.74 7.50%
EPS 10.69 25.54 15.02 14.62 17.13 19.51 5.96 47.46%
DPS 0.10 0.10 0.15 0.00 0.00 0.10 0.18 -32.34%
NAPS 7.82 7.82 7.71 7.56 7.42 7.34 7.32 4.49%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.19 18.38 18.79 17.77 23.25 19.70 15.41 7.53%
EPS 2.55 6.08 3.58 3.48 4.08 4.64 1.42 47.58%
DPS 0.02 0.02 0.04 0.00 0.00 0.02 0.04 -36.92%
NAPS 1.8619 1.8619 1.8357 1.80 1.7667 1.7476 1.7429 4.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 8.00 8.05 7.92 7.45 7.40 7.40 7.20 -
P/RPS 11.08 10.43 10.03 9.98 7.58 8.95 11.12 -0.23%
P/EPS 74.84 31.52 52.73 50.96 43.20 37.94 120.73 -27.23%
EY 1.34 3.17 1.90 1.96 2.31 2.64 0.83 37.50%
DY 0.01 0.01 0.02 0.00 0.00 0.01 0.03 -51.82%
P/NAPS 1.02 1.03 1.03 0.99 1.00 1.01 0.98 2.69%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 22/08/14 08/05/14 24/02/14 21/11/13 29/08/13 -
Price 8.25 8.15 7.55 7.60 7.40 7.45 7.30 -
P/RPS 11.43 10.56 9.57 10.18 7.58 9.01 11.28 0.88%
P/EPS 77.18 31.92 50.27 51.98 43.20 38.19 122.41 -26.40%
EY 1.30 3.13 1.99 1.92 2.31 2.62 0.82 35.84%
DY 0.01 0.01 0.02 0.00 0.00 0.01 0.02 -36.92%
P/NAPS 1.05 1.04 0.98 1.01 1.00 1.01 1.00 3.29%

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