[FAREAST] YoY TTM 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- -13.23%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 328,839 350,830 472,183 434,488 440,126 500,551 369,219 -1.91%
PBT 97,695 101,002 137,071 103,710 139,472 133,666 101,230 -0.59%
Tax -21,056 -18,852 -29,547 -24,898 -22,851 -26,180 -18,473 2.20%
NP 76,639 82,150 107,524 78,812 116,621 107,486 82,757 -1.27%
-
NP to SH 66,384 72,052 93,710 70,460 107,634 95,560 73,957 -1.78%
-
Tax Rate 21.55% 18.66% 21.56% 24.01% 16.38% 19.59% 18.25% -
Total Cost 252,200 268,680 364,659 355,676 323,505 393,065 286,462 -2.09%
-
Net Worth 1,232,920 1,126,878 1,090,116 1,034,974 1,008,110 979,386 699,959 9.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 282 282 353 367 558 409 204 5.53%
Div Payout % 0.43% 0.39% 0.38% 0.52% 0.52% 0.43% 0.28% -
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 1,008,110 979,386 699,959 9.88%
NOSH 141,390 141,390 141,390 141,390 141,390 136,595 136,178 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 23.31% 23.42% 22.77% 18.14% 26.50% 21.47% 22.41% -
ROE 5.38% 6.39% 8.60% 6.81% 10.68% 9.76% 10.57% -
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 232.58 248.13 333.96 307.30 311.29 366.45 271.13 -2.52%
EPS 46.95 50.96 66.28 49.83 76.13 69.96 54.31 -2.39%
DPS 0.20 0.20 0.25 0.26 0.40 0.30 0.15 4.90%
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 55.38 59.08 79.51 73.17 74.12 84.29 62.18 -1.91%
EPS 11.18 12.13 15.78 11.87 18.13 16.09 12.45 -1.77%
DPS 0.05 0.05 0.06 0.06 0.09 0.07 0.03 8.87%
NAPS 2.0762 1.8976 1.8357 1.7429 1.6976 1.6492 1.1787 9.88%
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 3.33 3.30 2.37 2.34 2.51 2.01 2.47 5.10%
P/EPS 16.49 16.09 11.95 14.45 10.25 10.51 12.34 4.94%
EY 6.07 6.21 8.37 6.92 9.76 9.52 8.11 -4.71%
DY 0.03 0.02 0.03 0.04 0.05 0.04 0.02 6.98%
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 3.35 3.27 2.26 2.38 2.46 1.91 2.51 4.92%
P/EPS 16.61 15.91 11.39 14.65 10.08 10.01 12.52 4.81%
EY 6.02 6.28 8.78 6.83 9.93 9.99 7.99 -4.60%
DY 0.03 0.02 0.03 0.04 0.05 0.04 0.02 6.98%
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