[FAREAST] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 62.16%
YoY- -38.39%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 140,724 139,621 217,134 184,732 202,606 241,734 177,199 -3.76%
PBT 25,597 30,257 58,496 30,131 48,124 64,814 44,658 -8.85%
Tax -5,526 -6,171 -12,306 -6,094 -9,591 -13,162 -7,855 -5.68%
NP 20,071 24,086 46,190 24,037 38,533 51,652 36,803 -9.60%
-
NP to SH 15,930 20,832 41,908 21,996 35,700 47,752 34,630 -12.12%
-
Tax Rate 21.59% 20.40% 21.04% 20.23% 19.93% 20.31% 17.59% -
Total Cost 120,653 115,535 170,944 160,695 164,073 190,082 140,396 -2.49%
-
Net Worth 1,232,920 1,126,878 1,090,116 1,034,974 1,008,110 979,073 700,228 9.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 212 254 353 273 204 -
Div Payout % - - 0.51% 1.16% 0.99% 0.57% 0.59% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,232,920 1,126,878 1,090,116 1,034,974 1,008,110 979,073 700,228 9.87%
NOSH 141,390 141,390 141,390 141,390 141,390 136,551 136,231 0.62%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.26% 17.25% 21.27% 13.01% 19.02% 21.37% 20.77% -
ROE 1.29% 1.85% 3.84% 2.13% 3.54% 4.88% 4.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.53 98.75 153.57 130.65 143.30 177.03 130.07 -4.35%
EPS 11.27 14.73 29.64 15.56 25.46 34.97 25.42 -12.66%
DPS 0.00 0.00 0.15 0.18 0.25 0.20 0.15 -
NAPS 8.72 7.97 7.71 7.32 7.13 7.17 5.14 9.20%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.70 23.51 36.56 31.11 34.12 40.71 29.84 -3.76%
EPS 2.68 3.51 7.06 3.70 6.01 8.04 5.83 -12.13%
DPS 0.00 0.00 0.04 0.04 0.06 0.05 0.03 -
NAPS 2.0762 1.8976 1.8357 1.7429 1.6976 1.6487 1.1792 9.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.74 8.20 7.92 7.20 7.80 7.35 6.70 -
P/RPS 7.78 8.30 5.16 5.51 5.44 4.15 5.15 7.11%
P/EPS 68.70 55.65 26.72 46.28 30.89 21.02 26.36 17.29%
EY 1.46 1.80 3.74 2.16 3.24 4.76 3.79 -14.68%
DY 0.00 0.00 0.02 0.03 0.03 0.03 0.02 -
P/NAPS 0.89 1.03 1.03 0.98 1.09 1.03 1.30 -6.11%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 18/08/15 22/08/14 29/08/13 14/08/12 10/08/11 25/08/10 -
Price 7.80 8.11 7.55 7.30 7.67 7.00 6.80 -
P/RPS 7.84 8.21 4.92 5.59 5.35 3.95 5.23 6.97%
P/EPS 69.23 55.04 25.47 46.92 30.38 20.02 26.75 17.15%
EY 1.44 1.82 3.93 2.13 3.29 5.00 3.74 -14.69%
DY 0.00 0.00 0.02 0.02 0.03 0.03 0.02 -
P/NAPS 0.89 1.02 0.98 1.00 1.08 0.98 1.32 -6.35%

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