[FAREAST] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 5.11%
YoY- 45.18%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 428,343 439,781 452,362 479,254 436,016 351,974 526,625 -3.38%
PBT 129,241 108,706 121,703 156,162 113,510 95,753 181,200 -5.47%
Tax -24,987 -23,335 -28,395 -26,422 -20,873 -18,644 -33,129 -4.59%
NP 104,254 85,371 93,308 129,740 92,637 77,109 148,071 -5.67%
-
NP to SH 93,128 73,798 84,164 119,686 82,438 68,017 132,612 -5.71%
-
Tax Rate 19.33% 21.47% 23.33% 16.92% 18.39% 19.47% 18.28% -
Total Cost 324,089 354,410 359,054 349,514 343,379 274,865 378,554 -2.55%
-
Net Worth 1,105,669 1,049,113 1,011,041 947,055 878,102 684,046 644,490 9.40%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 353 38,882 465 481 340 312 50,773 -56.29%
Div Payout % 0.38% 52.69% 0.55% 0.40% 0.41% 0.46% 38.29% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,105,669 1,049,113 1,011,041 947,055 878,102 684,046 644,490 9.40%
NOSH 141,390 141,390 141,010 137,653 136,351 135,993 135,397 0.72%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.34% 19.41% 20.63% 27.07% 21.25% 21.91% 28.12% -
ROE 8.42% 7.03% 8.32% 12.64% 9.39% 9.94% 20.58% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 302.95 311.04 320.80 348.16 319.77 258.82 388.95 -4.07%
EPS 65.87 52.19 59.69 86.95 60.46 50.01 97.74 -6.36%
DPS 0.25 27.50 0.33 0.35 0.25 0.23 37.50 -56.60%
NAPS 7.82 7.42 7.17 6.88 6.44 5.03 4.76 8.62%
Adjusted Per Share Value based on latest NOSH - 137,646
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 72.13 74.06 76.18 80.70 73.42 59.27 88.68 -3.38%
EPS 15.68 12.43 14.17 20.15 13.88 11.45 22.33 -5.71%
DPS 0.06 6.55 0.08 0.08 0.06 0.05 8.55 -56.22%
NAPS 1.8619 1.7667 1.7026 1.5948 1.4787 1.1519 1.0853 9.40%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 8.00 7.40 7.18 7.20 7.40 6.50 5.15 -
P/RPS 2.64 2.38 2.24 2.07 2.31 2.51 1.32 12.24%
P/EPS 12.15 14.18 12.03 8.28 12.24 13.00 5.26 14.96%
EY 8.23 7.05 8.31 12.08 8.17 7.69 19.02 -13.02%
DY 0.03 3.72 0.05 0.05 0.03 0.04 7.28 -59.94%
P/NAPS 1.02 1.00 1.00 1.05 1.15 1.29 1.08 -0.94%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 24/02/14 22/02/13 22/02/12 25/02/11 25/02/10 27/02/09 -
Price 8.25 7.40 7.00 7.40 7.15 6.50 5.25 -
P/RPS 2.72 2.38 2.18 2.13 2.24 2.51 1.35 12.37%
P/EPS 12.53 14.18 11.73 8.51 11.83 13.00 5.36 15.19%
EY 7.98 7.05 8.53 11.75 8.46 7.69 18.66 -13.19%
DY 0.03 3.72 0.05 0.05 0.03 0.04 7.14 -59.81%
P/NAPS 1.05 1.00 0.98 1.08 1.11 1.29 1.10 -0.77%

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