[FAREAST] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -8.91%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 483,166 357,163 327,736 428,343 439,781 452,362 479,254 0.13%
PBT 186,554 150,602 102,354 129,241 108,706 121,703 156,162 3.00%
Tax -35,002 -21,822 -21,701 -24,987 -23,335 -28,395 -26,422 4.79%
NP 151,552 128,780 80,653 104,254 85,371 93,308 129,740 2.62%
-
NP to SH 117,444 120,889 71,285 93,128 73,798 84,164 119,686 -0.31%
-
Tax Rate 18.76% 14.49% 21.20% 19.33% 21.47% 23.33% 16.92% -
Total Cost 331,614 228,383 247,083 324,089 354,410 359,054 349,514 -0.87%
-
Net Worth 1,172,123 1,329,065 1,237,162 1,105,669 1,049,113 1,009,735 947,006 3.61%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 141 282 282 494 395 466 478 -18.39%
Div Payout % 0.12% 0.23% 0.40% 0.53% 0.54% 0.55% 0.40% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,172,123 1,329,065 1,237,162 1,105,669 1,049,113 1,009,735 947,006 3.61%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 31.37% 36.06% 24.61% 24.34% 19.41% 20.63% 27.07% -
ROE 10.02% 9.10% 5.76% 8.42% 7.03% 8.34% 12.64% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 341.73 252.61 231.80 302.95 311.04 321.22 348.18 -0.31%
EPS 83.06 85.50 50.42 65.87 52.19 59.76 86.95 -0.75%
DPS 0.10 0.20 0.20 0.35 0.28 0.33 0.35 -18.82%
NAPS 8.29 9.40 8.75 7.82 7.42 7.17 6.88 3.15%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 81.36 60.14 55.19 72.13 74.06 76.18 80.70 0.13%
EPS 19.78 20.36 12.00 15.68 12.43 14.17 20.15 -0.30%
DPS 0.02 0.05 0.05 0.08 0.07 0.08 0.08 -20.61%
NAPS 1.9738 2.2381 2.0833 1.8619 1.7667 1.7004 1.5947 3.61%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.88 8.20 7.59 8.00 7.40 7.18 7.20 -
P/RPS 2.60 3.25 3.27 2.64 2.38 2.24 2.07 3.86%
P/EPS 10.69 9.59 15.05 12.15 14.18 12.01 8.28 4.34%
EY 9.35 10.43 6.64 8.23 7.05 8.32 12.08 -4.17%
DY 0.01 0.02 0.03 0.04 0.04 0.05 0.05 -23.50%
P/NAPS 1.07 0.87 0.87 1.02 1.00 1.00 1.05 0.31%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 23/02/16 27/02/15 24/02/14 22/02/13 22/02/12 -
Price 8.80 8.60 7.88 8.25 7.40 7.00 7.40 -
P/RPS 2.58 3.40 3.40 2.72 2.38 2.18 2.13 3.24%
P/EPS 10.59 10.06 15.63 12.53 14.18 11.71 8.51 3.70%
EY 9.44 9.94 6.40 7.98 7.05 8.54 11.75 -3.57%
DY 0.01 0.02 0.03 0.04 0.04 0.05 0.05 -23.50%
P/NAPS 1.06 0.91 0.90 1.05 1.00 0.98 1.08 -0.31%

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