[FAREAST] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -91.12%
YoY- -88.47%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 95,931 102,054 138,090 120,674 118,587 145,152 108,960 -2.09%
PBT 33,523 25,504 41,175 15,890 43,474 24,205 28,509 2.73%
Tax -7,688 -5,597 -9,392 -8,181 -5,431 -4,596 -4,033 11.34%
NP 25,835 19,907 31,783 7,709 38,043 19,609 24,476 0.90%
-
NP to SH 22,079 15,114 24,221 3,952 34,284 13,972 19,585 2.01%
-
Tax Rate 22.93% 21.95% 22.81% 51.49% 12.49% 18.99% 14.15% -
Total Cost 70,096 82,147 106,307 112,965 80,544 125,543 84,484 -3.06%
-
Net Worth 1,237,162 1,105,669 1,049,113 1,009,735 947,006 877,850 679,783 10.48%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 141 141 - - - - - -
Div Payout % 0.64% 0.94% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,237,162 1,105,669 1,049,113 1,009,735 947,006 877,850 679,783 10.48%
NOSH 141,390 141,390 141,390 140,827 137,646 136,312 135,956 0.65%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 26.93% 19.51% 23.02% 6.39% 32.08% 13.51% 22.46% -
ROE 1.78% 1.37% 2.31% 0.39% 3.62% 1.59% 2.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 67.85 72.18 97.67 85.69 86.15 106.48 80.14 -2.73%
EPS 15.62 10.69 17.13 2.80 24.91 10.25 14.40 1.36%
DPS 0.10 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.75 7.82 7.42 7.17 6.88 6.44 5.00 9.77%
Adjusted Per Share Value based on latest NOSH - 140,827
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.15 17.19 23.25 20.32 19.97 24.44 18.35 -2.10%
EPS 3.72 2.55 4.08 0.67 5.77 2.35 3.30 2.01%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0833 1.8619 1.7667 1.7004 1.5947 1.4783 1.1447 10.49%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.59 8.00 7.40 7.18 7.20 7.40 6.50 -
P/RPS 11.19 11.08 7.58 8.38 8.36 6.95 8.11 5.50%
P/EPS 48.61 74.84 43.20 255.86 28.91 72.20 45.12 1.24%
EY 2.06 1.34 2.31 0.39 3.46 1.39 2.22 -1.23%
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.00 1.00 1.05 1.15 1.30 -6.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 24/02/14 22/02/13 22/02/12 25/02/11 25/02/10 -
Price 7.88 8.25 7.40 7.00 7.40 7.15 6.50 -
P/RPS 11.61 11.43 7.58 8.17 8.59 6.71 8.11 6.15%
P/EPS 50.46 77.18 43.20 249.44 29.71 69.76 45.12 1.88%
EY 1.98 1.30 2.31 0.40 3.37 1.43 2.22 -1.88%
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.05 1.00 0.98 1.08 1.11 1.30 -5.94%

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