[FAREAST] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -3.52%
YoY- -30.25%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 317,553 393,841 452,117 449,280 464,675 454,076 370,658 -2.54%
PBT 102,241 112,290 119,154 117,296 152,111 116,580 99,819 0.40%
Tax -21,661 -21,266 -25,675 -27,288 -25,937 -22,021 -18,720 2.45%
NP 80,580 91,024 93,479 90,008 126,174 94,559 81,099 -0.10%
-
NP to SH 70,535 81,559 80,906 81,200 116,423 83,886 72,084 -0.36%
-
Tax Rate 21.19% 18.94% 21.55% 23.26% 17.05% 18.89% 18.75% -
Total Cost 236,973 302,817 358,638 359,272 338,501 359,517 289,559 -3.28%
-
Net Worth 1,245,645 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 9.98%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 282 494 395 466 478 340 312 -1.66%
Div Payout % 0.40% 0.61% 0.49% 0.57% 0.41% 0.41% 0.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,245,645 1,115,567 1,068,908 1,026,491 989,730 917,210 703,193 9.98%
NOSH 141,390 141,390 141,390 141,390 141,390 136,489 136,277 0.61%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.38% 23.11% 20.68% 20.03% 27.15% 20.82% 21.88% -
ROE 5.66% 7.31% 7.57% 7.91% 11.76% 9.15% 10.25% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 224.59 278.55 319.77 317.76 328.65 332.68 271.99 -3.13%
EPS 49.89 57.68 57.22 57.43 82.34 61.46 52.89 -0.96%
DPS 0.20 0.35 0.28 0.33 0.34 0.25 0.23 -2.30%
NAPS 8.81 7.89 7.56 7.26 7.00 6.72 5.16 9.31%
Adjusted Per Share Value based on latest NOSH - 141,390
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 53.47 66.32 76.13 75.66 78.25 76.46 62.42 -2.54%
EPS 11.88 13.73 13.62 13.67 19.61 14.13 12.14 -0.35%
DPS 0.05 0.08 0.07 0.08 0.08 0.06 0.05 0.00%
NAPS 2.0976 1.8786 1.80 1.7286 1.6667 1.5445 1.1842 9.98%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.92 8.30 7.45 7.05 7.45 7.40 6.80 -
P/RPS 3.53 2.98 2.33 2.22 2.27 2.22 2.50 5.91%
P/EPS 15.88 14.39 13.02 12.28 9.05 12.04 12.86 3.57%
EY 6.30 6.95 7.68 8.15 11.05 8.31 7.78 -3.45%
DY 0.03 0.04 0.04 0.05 0.05 0.03 0.03 0.00%
P/NAPS 0.90 1.05 0.99 0.97 1.06 1.10 1.32 -6.17%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 19/05/15 08/05/14 23/05/13 24/05/12 24/05/11 19/05/10 -
Price 7.96 8.33 7.60 7.20 7.56 7.55 6.80 -
P/RPS 3.54 2.99 2.38 2.27 2.30 2.27 2.50 5.96%
P/EPS 15.96 14.44 13.28 12.54 9.18 12.28 12.86 3.66%
EY 6.27 6.92 7.53 7.98 10.89 8.14 7.78 -3.52%
DY 0.03 0.04 0.04 0.05 0.04 0.03 0.03 0.00%
P/NAPS 0.90 1.06 1.01 0.99 1.08 1.12 1.32 -6.17%

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