[FAREAST] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.73%
YoY- 38.79%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 393,841 452,117 449,280 464,675 454,076 370,658 453,129 -2.30%
PBT 112,290 119,154 117,296 152,111 116,580 99,819 152,448 -4.96%
Tax -21,266 -25,675 -27,288 -25,937 -22,021 -18,720 -27,058 -3.93%
NP 91,024 93,479 90,008 126,174 94,559 81,099 125,390 -5.19%
-
NP to SH 81,559 80,906 81,200 116,423 83,886 72,084 113,759 -5.39%
-
Tax Rate 18.94% 21.55% 23.26% 17.05% 18.89% 18.75% 17.75% -
Total Cost 302,817 358,638 359,272 338,501 359,517 289,559 327,739 -1.30%
-
Net Worth 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 659,518 9.15%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 494 395 466 478 340 312 513 -0.62%
Div Payout % 0.61% 0.49% 0.57% 0.41% 0.41% 0.43% 0.45% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 659,518 9.15%
NOSH 141,390 141,390 141,390 141,390 136,489 136,277 135,703 0.68%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.11% 20.68% 20.03% 27.15% 20.82% 21.88% 27.67% -
ROE 7.31% 7.57% 7.91% 11.76% 9.15% 10.25% 17.25% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 278.55 319.77 317.76 328.65 332.68 271.99 333.91 -2.97%
EPS 57.68 57.22 57.43 82.34 61.46 52.89 83.83 -6.03%
DPS 0.35 0.28 0.33 0.34 0.25 0.23 0.38 -1.36%
NAPS 7.89 7.56 7.26 7.00 6.72 5.16 4.86 8.40%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.32 76.13 75.66 78.25 76.46 62.42 76.31 -2.31%
EPS 13.73 13.62 13.67 19.61 14.13 12.14 19.16 -5.40%
DPS 0.08 0.07 0.08 0.08 0.06 0.05 0.09 -1.94%
NAPS 1.8786 1.80 1.7286 1.6667 1.5445 1.1842 1.1106 9.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 8.30 7.45 7.05 7.45 7.40 6.80 5.40 -
P/RPS 2.98 2.33 2.22 2.27 2.22 2.50 1.62 10.68%
P/EPS 14.39 13.02 12.28 9.05 12.04 12.86 6.44 14.33%
EY 6.95 7.68 8.15 11.05 8.31 7.78 15.52 -12.52%
DY 0.04 0.04 0.05 0.05 0.03 0.03 0.07 -8.90%
P/NAPS 1.05 0.99 0.97 1.06 1.10 1.32 1.11 -0.92%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 08/05/14 23/05/13 24/05/12 24/05/11 19/05/10 28/05/09 -
Price 8.33 7.60 7.20 7.56 7.55 6.80 6.15 -
P/RPS 2.99 2.38 2.27 2.30 2.27 2.50 1.84 8.42%
P/EPS 14.44 13.28 12.54 9.18 12.28 12.86 7.34 11.93%
EY 6.92 7.53 7.98 10.89 8.14 7.78 13.63 -10.67%
DY 0.04 0.04 0.05 0.04 0.03 0.03 0.06 -6.53%
P/NAPS 1.06 1.01 0.99 1.08 1.12 1.32 1.27 -2.96%

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