[FAREAST] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.73%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 452,362 450,275 440,126 464,675 479,254 505,819 500,551 -6.49%
PBT 121,703 149,287 139,472 152,111 156,162 136,893 133,666 -6.03%
Tax -28,395 -25,645 -22,851 -25,937 -26,422 -25,587 -26,180 5.53%
NP 93,308 123,642 116,621 126,174 129,740 111,306 107,486 -8.96%
-
NP to SH 84,164 114,496 107,634 116,423 119,686 99,374 95,560 -8.08%
-
Tax Rate 23.33% 17.18% 16.38% 17.05% 16.92% 18.69% 19.59% -
Total Cost 359,054 326,633 323,505 338,501 349,514 394,513 393,065 -5.82%
-
Net Worth 1,009,735 1,020,835 1,008,110 989,730 947,006 927,549 979,386 2.04%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 466 466 558 478 478 478 409 9.04%
Div Payout % 0.55% 0.41% 0.52% 0.41% 0.40% 0.48% 0.43% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,009,735 1,020,835 1,008,110 989,730 947,006 927,549 979,386 2.04%
NOSH 141,390 141,390 141,390 141,390 141,390 137,008 136,595 2.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 20.63% 27.46% 26.50% 27.15% 27.07% 22.01% 21.47% -
ROE 8.34% 11.22% 10.68% 11.76% 12.64% 10.71% 9.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 321.22 318.46 311.29 328.65 348.18 369.19 366.45 -8.37%
EPS 59.76 80.98 76.13 82.34 86.95 72.53 69.96 -9.92%
DPS 0.33 0.33 0.40 0.34 0.35 0.35 0.30 6.52%
NAPS 7.17 7.22 7.13 7.00 6.88 6.77 7.17 0.00%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.18 75.82 74.12 78.25 80.70 85.18 84.29 -6.49%
EPS 14.17 19.28 18.13 19.61 20.15 16.73 16.09 -8.08%
DPS 0.08 0.08 0.09 0.08 0.08 0.08 0.07 9.26%
NAPS 1.7004 1.719 1.6976 1.6667 1.5947 1.562 1.6492 2.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 7.18 7.50 7.80 7.45 7.20 6.90 7.35 -
P/RPS 2.24 2.36 2.51 2.27 2.07 1.87 2.01 7.45%
P/EPS 12.01 9.26 10.25 9.05 8.28 9.51 10.51 9.25%
EY 8.32 10.80 9.76 11.05 12.08 10.51 9.52 -8.55%
DY 0.05 0.04 0.05 0.05 0.05 0.05 0.04 15.96%
P/NAPS 1.00 1.04 1.09 1.06 1.05 1.02 1.03 -1.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 21/11/12 14/08/12 24/05/12 22/02/12 25/11/11 10/08/11 -
Price 7.00 7.20 7.67 7.56 7.40 6.99 7.00 -
P/RPS 2.18 2.26 2.46 2.30 2.13 1.89 1.91 9.17%
P/EPS 11.71 8.89 10.08 9.18 8.51 9.64 10.01 10.97%
EY 8.54 11.25 9.93 10.89 11.75 10.38 9.99 -9.88%
DY 0.05 0.05 0.05 0.04 0.05 0.05 0.04 15.96%
P/NAPS 0.98 1.00 1.08 1.08 1.08 1.03 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