[FAREAST] YoY Annualized Quarter 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- -44.76%
YoY- -16.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 284,136 422,144 372,800 385,128 443,444 371,204 296,468 -0.70%
PBT 47,780 115,584 73,792 91,420 107,624 95,344 79,080 -8.05%
Tax -9,428 -24,312 -14,952 -19,380 -21,320 -16,728 -16,424 -8.83%
NP 38,352 91,272 58,840 72,040 86,304 78,616 62,656 -7.85%
-
NP to SH 36,412 82,688 54,256 66,112 79,164 73,372 57,104 -7.22%
-
Tax Rate 19.73% 21.03% 20.26% 21.20% 19.81% 17.54% 20.77% -
Total Cost 245,784 330,872 313,960 313,088 357,140 292,588 233,812 0.83%
-
Net Worth 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 659,518 9.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 659,518 9.15%
NOSH 141,390 141,390 141,390 141,390 136,489 136,277 135,703 0.68%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.50% 21.62% 15.78% 18.71% 19.46% 21.18% 21.13% -
ROE 3.26% 7.74% 5.29% 6.68% 8.63% 10.43% 8.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 200.96 298.57 263.67 272.39 324.89 272.39 218.47 -1.38%
EPS 25.76 58.48 38.36 47.28 58.00 53.84 42.08 -7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.89 7.56 7.26 7.00 6.72 5.16 4.86 8.40%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 47.85 71.09 62.78 64.85 74.67 62.51 49.92 -0.70%
EPS 6.13 13.92 9.14 11.13 13.33 12.36 9.62 -7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8786 1.80 1.7286 1.6667 1.5445 1.1842 1.1106 9.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 8.30 7.45 7.05 7.45 7.40 6.80 5.40 -
P/RPS 4.13 2.50 2.67 2.74 2.28 2.50 2.47 8.94%
P/EPS 32.23 12.74 18.37 15.93 12.76 12.63 12.83 16.58%
EY 3.10 7.85 5.44 6.28 7.84 7.92 7.79 -14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 0.97 1.06 1.10 1.32 1.11 -0.92%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 08/05/14 23/05/13 24/05/12 24/05/11 19/05/10 28/05/09 -
Price 8.33 7.60 7.20 7.56 7.55 6.80 6.15 -
P/RPS 4.15 2.55 2.73 2.78 2.32 2.50 2.82 6.64%
P/EPS 32.35 13.00 18.76 16.17 13.02 12.63 14.62 14.14%
EY 3.09 7.70 5.33 6.19 7.68 7.92 6.84 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.01 0.99 1.08 1.12 1.32 1.27 -2.96%

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