[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 86.16%
YoY- 57.36%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 336,192 240,071 231,805 326,289 301,691 331,688 360,667 -1.16%
PBT 135,179 105,439 68,831 103,737 67,531 105,813 112,688 3.07%
Tax -19,459 -13,571 -14,013 -19,390 -13,943 -20,214 -20,991 -1.25%
NP 115,720 91,868 54,818 84,347 53,588 85,599 91,697 3.95%
-
NP to SH 107,889 85,355 49,206 78,014 49,577 80,212 85,402 3.96%
-
Tax Rate 14.39% 12.87% 20.36% 18.69% 20.65% 19.10% 18.63% -
Total Cost 220,472 148,203 176,987 241,942 248,103 246,089 268,970 -3.25%
-
Net Worth 1,401,174 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 927,597 7.10%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 494 353 424 353 38,882 466 411 3.11%
Div Payout % 0.46% 0.41% 0.86% 0.45% 78.43% 0.58% 0.48% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,401,174 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 927,597 7.10%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 137,015 0.52%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 34.42% 38.27% 23.65% 25.85% 17.76% 25.81% 25.42% -
ROE 7.70% 6.55% 4.37% 7.06% 4.78% 7.86% 9.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 237.78 169.79 163.95 230.77 213.38 234.59 263.23 -1.67%
EPS 76.31 60.37 34.80 55.18 35.06 57.05 62.33 3.42%
DPS 0.35 0.25 0.30 0.25 27.50 0.33 0.30 2.60%
NAPS 9.91 9.21 7.97 7.82 7.34 7.22 6.77 6.55%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 56.61 40.43 39.04 54.95 50.80 55.85 60.73 -1.16%
EPS 18.17 14.37 8.29 13.14 8.35 13.51 14.38 3.97%
DPS 0.08 0.06 0.07 0.06 6.55 0.08 0.07 2.24%
NAPS 2.3595 2.1929 1.8976 1.8619 1.7476 1.719 1.562 7.10%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 9.20 7.63 7.45 8.05 7.40 7.50 6.90 -
P/RPS 3.87 4.49 4.54 3.49 3.47 3.20 2.62 6.71%
P/EPS 12.06 12.64 21.41 14.59 21.10 13.22 11.07 1.43%
EY 8.29 7.91 4.67 6.85 4.74 7.56 9.03 -1.41%
DY 0.04 0.03 0.04 0.03 3.72 0.04 0.04 0.00%
P/NAPS 0.93 0.83 0.93 1.03 1.01 1.04 1.02 -1.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 17/11/16 25/11/15 20/11/14 21/11/13 21/11/12 25/11/11 -
Price 9.49 7.72 7.78 8.15 7.45 7.20 6.99 -
P/RPS 3.99 4.55 4.75 3.53 3.49 3.07 2.66 6.98%
P/EPS 12.44 12.79 22.36 14.77 21.25 12.69 11.21 1.74%
EY 8.04 7.82 4.47 6.77 4.71 7.88 8.92 -1.71%
DY 0.04 0.03 0.04 0.03 3.69 0.05 0.04 0.00%
P/NAPS 0.96 0.84 0.98 1.04 1.01 1.00 1.03 -1.16%

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