[FAREAST] YoY Annualized 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- 49.79%
YoY- -6.08%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 309,073 435,052 402,254 442,250 480,889 387,818 324,018 -0.78%
PBT 91,774 138,316 90,041 141,084 150,250 119,073 89,658 0.38%
Tax -18,684 -25,853 -18,590 -26,952 -27,988 -21,702 -19,481 -0.69%
NP 73,090 112,462 71,450 114,132 122,262 97,370 70,177 0.67%
-
NP to SH 65,608 104,018 66,102 106,949 113,869 91,288 64,576 0.26%
-
Tax Rate 20.36% 18.69% 20.65% 19.10% 18.63% 18.23% 21.73% -
Total Cost 235,982 322,589 330,804 328,118 358,626 290,448 253,841 -1.20%
-
Net Worth 1,126,878 1,105,669 1,037,802 1,020,835 927,597 734,537 677,912 8.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 565 471 51,843 622 548 454 416 5.23%
Div Payout % 0.86% 0.45% 78.43% 0.58% 0.48% 0.50% 0.65% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,126,878 1,105,669 1,037,802 1,020,835 927,597 734,537 677,912 8.83%
NOSH 141,390 141,390 141,390 141,390 137,015 136,277 135,854 0.66%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 23.65% 25.85% 17.76% 25.81% 25.42% 25.11% 21.66% -
ROE 5.82% 9.41% 6.37% 10.48% 12.28% 12.43% 9.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 218.60 307.70 284.50 312.79 350.97 284.58 238.50 -1.44%
EPS 46.40 73.57 46.75 76.07 83.11 66.99 47.53 -0.40%
DPS 0.40 0.33 36.67 0.44 0.40 0.33 0.31 4.33%
NAPS 7.97 7.82 7.34 7.22 6.77 5.39 4.99 8.11%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.05 73.26 67.74 74.47 80.98 65.31 54.56 -0.78%
EPS 11.05 17.52 11.13 18.01 19.18 15.37 10.87 0.27%
DPS 0.10 0.08 8.73 0.10 0.09 0.08 0.07 6.12%
NAPS 1.8976 1.8619 1.7476 1.719 1.562 1.2369 1.1416 8.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.45 8.05 7.40 7.50 6.90 6.56 6.50 -
P/RPS 3.41 2.62 2.60 2.40 1.97 2.31 2.73 3.77%
P/EPS 16.06 10.94 15.83 9.92 8.30 9.79 13.67 2.72%
EY 6.23 9.14 6.32 10.09 12.04 10.21 7.31 -2.62%
DY 0.05 0.04 4.95 0.06 0.06 0.05 0.05 0.00%
P/NAPS 0.93 1.03 1.01 1.04 1.02 1.22 1.30 -5.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 21/11/13 21/11/12 25/11/11 26/11/10 17/11/09 -
Price 7.78 8.15 7.45 7.20 6.99 7.00 6.11 -
P/RPS 3.56 2.65 2.62 2.30 1.99 2.46 2.56 5.64%
P/EPS 16.77 11.08 15.94 9.52 8.41 10.45 12.85 4.53%
EY 5.96 9.03 6.28 10.51 11.89 9.57 7.78 -4.34%
DY 0.05 0.04 4.92 0.06 0.06 0.05 0.05 0.00%
P/NAPS 0.98 1.04 1.01 1.00 1.03 1.30 1.22 -3.58%

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