[FAREAST] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.88%
YoY- -17.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 60,851 71,034 105,536 93,200 96,282 110,861 92,801 -6.78%
PBT 11,832 11,945 28,896 18,448 22,855 26,906 23,836 -11.00%
Tax -2,317 -2,357 -6,078 -3,738 -4,845 -5,330 -4,182 -9.36%
NP 9,515 9,588 22,818 14,710 18,010 21,576 19,654 -11.37%
-
NP to SH 8,353 9,103 20,672 13,564 16,528 19,791 18,343 -12.27%
-
Tax Rate 19.58% 19.73% 21.03% 20.26% 21.20% 19.81% 17.54% -
Total Cost 51,336 61,446 82,718 78,490 78,272 89,285 73,147 -5.72%
-
Net Worth 1,245,645 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 9.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,245,645 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 9.98%
NOSH 141,390 141,390 141,390 141,390 141,390 136,489 136,277 0.61%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.64% 13.50% 21.62% 15.78% 18.71% 19.46% 21.18% -
ROE 0.67% 0.82% 1.93% 1.32% 1.67% 2.16% 2.61% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.04 50.24 74.64 65.92 68.10 81.22 68.10 -7.35%
EPS 5.91 6.44 14.62 9.59 11.82 14.50 13.46 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.81 7.89 7.56 7.26 7.00 6.72 5.16 9.31%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.25 11.96 17.77 15.69 16.21 18.67 15.63 -6.78%
EPS 1.41 1.53 3.48 2.28 2.78 3.33 3.09 -12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0976 1.8786 1.80 1.7286 1.6667 1.5445 1.1842 9.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.92 8.30 7.45 7.05 7.45 7.40 6.80 -
P/RPS 18.40 16.52 9.98 10.70 10.94 9.11 9.99 10.70%
P/EPS 134.06 128.92 50.96 73.49 63.73 51.03 50.52 17.64%
EY 0.75 0.78 1.96 1.36 1.57 1.96 1.98 -14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 0.99 0.97 1.06 1.10 1.32 -6.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 19/05/15 08/05/14 23/05/13 24/05/12 24/05/11 19/05/10 -
Price 7.96 8.33 7.60 7.20 7.56 7.55 6.80 -
P/RPS 18.50 16.58 10.18 10.92 11.10 9.30 9.99 10.80%
P/EPS 134.74 129.38 51.98 75.05 64.67 52.07 50.52 17.74%
EY 0.74 0.77 1.92 1.33 1.55 1.92 1.98 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 1.01 0.99 1.08 1.12 1.32 -6.17%

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