[FAREAST] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 227.1%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 99,347 92,184 109,155 116,959 129,082 118,933 113,665 -2.21%
PBT 79,841 38,574 45,241 37,400 57,689 47,874 44,647 10.16%
Tax -8,045 -7,842 -7,084 -7,849 -10,623 -7,829 -8,422 -0.75%
NP 71,796 30,732 38,157 29,551 47,066 40,045 36,225 12.06%
-
NP to SH 69,424 28,374 36,106 27,581 44,512 37,650 33,836 12.71%
-
Tax Rate 10.08% 20.33% 15.66% 20.99% 18.41% 16.35% 18.86% -
Total Cost 27,551 61,452 70,998 87,408 82,016 78,888 77,440 -15.80%
-
Net Worth 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 927,549 734,498 10.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 141 141 141 141 113 205 136 0.60%
Div Payout % 0.20% 0.50% 0.39% 0.51% 0.25% 0.55% 0.40% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 927,549 734,498 10.00%
NOSH 141,390 141,390 141,390 141,390 141,390 137,008 136,270 0.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 72.27% 33.34% 34.96% 25.27% 36.46% 33.67% 31.87% -
ROE 5.33% 2.52% 3.27% 2.66% 4.36% 4.06% 4.61% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 70.26 65.20 77.20 82.72 91.30 86.81 83.41 -2.81%
EPS 49.10 20.07 25.54 19.51 31.66 27.48 24.83 12.02%
DPS 0.10 0.10 0.10 0.10 0.08 0.15 0.10 0.00%
NAPS 9.21 7.97 7.82 7.34 7.22 6.77 5.39 9.33%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.73 15.52 18.38 19.70 21.74 20.03 19.14 -2.21%
EPS 11.69 4.78 6.08 4.64 7.50 6.34 5.70 12.70%
DPS 0.02 0.02 0.02 0.02 0.02 0.03 0.02 0.00%
NAPS 2.1929 1.8976 1.8619 1.7476 1.719 1.562 1.2369 10.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.63 7.45 8.05 7.40 7.50 6.90 6.56 -
P/RPS 10.86 11.43 10.43 8.95 8.22 7.95 7.86 5.53%
P/EPS 15.54 37.12 31.52 37.94 23.82 25.11 26.42 -8.45%
EY 6.44 2.69 3.17 2.64 4.20 3.98 3.79 9.22%
DY 0.01 0.01 0.01 0.01 0.01 0.02 0.02 -10.90%
P/NAPS 0.83 0.93 1.03 1.01 1.04 1.02 1.22 -6.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 25/11/15 20/11/14 21/11/13 21/11/12 25/11/11 26/11/10 -
Price 7.72 7.78 8.15 7.45 7.20 6.99 7.00 -
P/RPS 10.99 11.93 10.56 9.01 7.89 8.05 8.39 4.59%
P/EPS 15.72 38.77 31.92 38.19 22.87 25.44 28.19 -9.26%
EY 6.36 2.58 3.13 2.62 4.37 3.93 3.55 10.19%
DY 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.00%
P/NAPS 0.84 0.98 1.04 1.01 1.00 1.03 1.30 -7.01%

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