[FAREAST] YoY Annualized 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- 12.05%
YoY- 52.4%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 368,756 243,404 284,136 422,144 372,800 385,128 443,444 -3.02%
PBT 146,568 47,328 47,780 115,584 73,792 91,420 107,624 5.27%
Tax -30,336 -9,268 -9,428 -24,312 -14,952 -19,380 -21,320 6.04%
NP 116,232 38,060 38,352 91,272 58,840 72,040 86,304 5.08%
-
NP to SH 104,240 33,412 36,412 82,688 54,256 66,112 79,164 4.68%
-
Tax Rate 20.70% 19.58% 19.73% 21.03% 20.26% 21.20% 19.81% -
Total Cost 252,524 205,344 245,784 330,872 313,960 313,088 357,140 -5.60%
-
Net Worth 1,272,510 1,245,645 1,115,567 1,068,908 1,026,491 989,730 917,210 5.60%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,272,510 1,245,645 1,115,567 1,068,908 1,026,491 989,730 917,210 5.60%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 136,489 0.58%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 31.52% 15.64% 13.50% 21.62% 15.78% 18.71% 19.46% -
ROE 8.19% 2.68% 3.26% 7.74% 5.29% 6.68% 8.63% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 260.81 172.15 200.96 298.57 263.67 272.39 324.89 -3.59%
EPS 73.72 23.64 25.76 58.48 38.36 47.28 58.00 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.00 8.81 7.89 7.56 7.26 7.00 6.72 4.98%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 62.10 40.99 47.85 71.09 62.78 64.85 74.67 -3.02%
EPS 17.55 5.63 6.13 13.92 9.14 11.13 13.33 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1429 2.0976 1.8786 1.80 1.7286 1.6667 1.5445 5.60%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 9.00 7.92 8.30 7.45 7.05 7.45 7.40 -
P/RPS 3.45 4.60 4.13 2.50 2.67 2.74 2.28 7.14%
P/EPS 12.21 33.52 32.23 12.74 18.37 15.93 12.76 -0.73%
EY 8.19 2.98 3.10 7.85 5.44 6.28 7.84 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.05 0.99 0.97 1.06 1.10 -1.57%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 24/05/16 19/05/15 08/05/14 23/05/13 24/05/12 24/05/11 -
Price 9.00 7.96 8.33 7.60 7.20 7.56 7.55 -
P/RPS 3.45 4.62 4.15 2.55 2.73 2.78 2.32 6.83%
P/EPS 12.21 33.68 32.35 13.00 18.76 16.17 13.02 -1.06%
EY 8.19 2.97 3.09 7.70 5.33 6.19 7.68 1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.06 1.01 0.99 1.08 1.12 -1.86%

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