Highlights

[FAREAST] YoY Quarter Result on 2018-06-30 [#2]

Stock [FAREAST]: FAR EAST HOLDINGS BHD
Announcement Date 09-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -53.36%    YoY -     -58.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 96,117 101,087 79,873 68,587 111,598 91,532 106,324 -1.67%
  YoY % -4.92% 26.56% 16.46% -38.54% 21.92% -13.91% -
  Horiz. % 90.40% 95.07% 75.12% 64.51% 104.96% 86.09% 100.00%
PBT 21,306 35,832 13,766 18,312 29,600 11,683 25,269 -2.80%
  YoY % -40.54% 160.29% -24.83% -38.14% 153.36% -53.77% -
  Horiz. % 84.32% 141.80% 54.48% 72.47% 117.14% 46.23% 100.00%
Tax -4,160 -6,473 -3,209 -3,814 -6,228 -2,356 -4,746 -2.17%
  YoY % 35.73% -101.71% 15.86% 38.76% -164.35% 50.36% -
  Horiz. % 87.65% 136.39% 67.61% 80.36% 131.23% 49.64% 100.00%
NP 17,146 29,359 10,557 14,498 23,372 9,327 20,523 -2.95%
  YoY % -41.60% 178.10% -27.18% -37.97% 150.58% -54.55% -
  Horiz. % 83.55% 143.05% 51.44% 70.64% 113.88% 45.45% 100.00%
NP to SH 10,518 25,052 7,578 11,729 21,236 8,432 19,172 -9.52%
  YoY % -58.02% 230.59% -35.39% -44.77% 151.85% -56.02% -
  Horiz. % 54.86% 130.67% 39.53% 61.18% 110.77% 43.98% 100.00%
Tax Rate 19.53 % 18.06 % 23.31 % 20.83 % 21.04 % 20.17 % 18.78 % 0.65%
  YoY % 8.14% -22.52% 11.91% -1.00% 4.31% 7.40% -
  Horiz. % 103.99% 96.17% 124.12% 110.92% 112.03% 107.40% 100.00%
Total Cost 78,971 71,728 69,316 54,089 88,226 82,205 85,801 -1.37%
  YoY % 10.10% 3.48% 28.15% -38.69% 7.32% -4.19% -
  Horiz. % 92.04% 83.60% 80.79% 63.04% 102.83% 95.81% 100.00%
Net Worth 964,279 1,343,205 1,232,920 1,126,878 1,090,116 1,034,974 1,008,110 -0.74%
  YoY % -28.21% 8.94% 9.41% 3.37% 5.33% 2.66% -
  Horiz. % 95.65% 133.24% 122.30% 111.78% 108.13% 102.66% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 212 254 353 -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.67% -28.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.00% 72.00% 100.00%
Div Payout % - % - % - % - % 1.00 % 3.02 % 1.84 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -66.89% 64.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 54.35% 164.13% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 964,279 1,343,205 1,232,920 1,126,878 1,090,116 1,034,974 1,008,110 -0.74%
  YoY % -28.21% 8.94% 9.41% 3.37% 5.33% 2.66% -
  Horiz. % 95.65% 133.24% 122.30% 111.78% 108.13% 102.66% 100.00%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.84 % 29.04 % 13.22 % 21.14 % 20.94 % 10.19 % 19.30 % -1.30%
  YoY % -38.57% 119.67% -37.46% 0.96% 105.50% -47.20% -
  Horiz. % 92.44% 150.47% 68.50% 109.53% 108.50% 52.80% 100.00%
ROE 1.09 % 1.87 % 0.61 % 1.04 % 1.95 % 0.81 % 1.90 % -8.84%
  YoY % -41.71% 206.56% -41.35% -46.67% 140.74% -57.37% -
  Horiz. % 57.37% 98.42% 32.11% 54.74% 102.63% 42.63% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.98 71.50 56.49 48.51 78.93 64.74 75.20 -1.67%
  YoY % -4.92% 26.57% 16.45% -38.54% 21.92% -13.91% -
  Horiz. % 90.40% 95.08% 75.12% 64.51% 104.96% 86.09% 100.00%
EPS 7.44 17.72 5.36 8.30 15.02 5.96 13.67 -9.64%
  YoY % -58.01% 230.60% -35.42% -44.74% 152.01% -56.40% -
  Horiz. % 54.43% 129.63% 39.21% 60.72% 109.88% 43.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.15 0.18 0.25 -
  YoY % 0.00% 0.00% 0.00% 0.00% -16.67% -28.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 60.00% 72.00% 100.00%
NAPS 6.8200 9.5000 8.7200 7.9700 7.7100 7.3200 7.1300 -0.74%
  YoY % -28.21% 8.94% 9.41% 3.37% 5.33% 2.66% -
  Horiz. % 95.65% 133.24% 122.30% 111.78% 108.13% 102.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 593,838
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.19 17.02 13.45 11.55 18.79 15.41 17.90 -1.66%
  YoY % -4.88% 26.54% 16.45% -38.53% 21.93% -13.91% -
  Horiz. % 90.45% 95.08% 75.14% 64.53% 104.97% 86.09% 100.00%
EPS 1.77 4.22 1.28 1.98 3.58 1.42 3.23 -9.53%
  YoY % -58.06% 229.69% -35.35% -44.69% 152.11% -56.04% -
  Horiz. % 54.80% 130.65% 39.63% 61.30% 110.84% 43.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.04 0.04 0.06 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 66.67% 100.00%
NAPS 1.6238 2.2619 2.0762 1.8976 1.8357 1.7429 1.6976 -0.74%
  YoY % -28.21% 8.94% 9.41% 3.37% 5.32% 2.67% -
  Horiz. % 95.65% 133.24% 122.30% 111.78% 108.14% 102.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 10.5000 8.8000 7.7400 8.2000 7.9200 7.2000 7.8000 -
P/RPS 15.45 12.31 13.70 16.90 10.03 11.12 10.37 6.87%
  YoY % 25.51% -10.15% -18.93% 68.49% -9.80% 7.23% -
  Horiz. % 148.99% 118.71% 132.11% 162.97% 96.72% 107.23% 100.00%
P/EPS 141.15 49.67 144.41 98.85 52.73 120.73 57.52 16.13%
  YoY % 184.18% -65.60% 46.09% 87.46% -56.32% 109.89% -
  Horiz. % 245.39% 86.35% 251.06% 171.85% 91.67% 209.89% 100.00%
EY 0.71 2.01 0.69 1.01 1.90 0.83 1.74 -13.87%
  YoY % -64.68% 191.30% -31.68% -46.84% 128.92% -52.30% -
  Horiz. % 40.80% 115.52% 39.66% 58.05% 109.20% 47.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 0.03 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 100.00% 100.00%
P/NAPS 1.54 0.93 0.89 1.03 1.03 0.98 1.09 5.93%
  YoY % 65.59% 4.49% -13.59% 0.00% 5.10% -10.09% -
  Horiz. % 141.28% 85.32% 81.65% 94.50% 94.50% 89.91% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 09/08/18 24/08/17 10/08/16 18/08/15 22/08/14 29/08/13 14/08/12 -
Price 14.4800 8.9000 7.8000 8.1100 7.5500 7.3000 7.6700 -
P/RPS 21.30 12.45 13.81 16.72 9.57 11.28 10.20 13.05%
  YoY % 71.08% -9.85% -17.40% 74.71% -15.16% 10.59% -
  Horiz. % 208.82% 122.06% 135.39% 163.92% 93.82% 110.59% 100.00%
P/EPS 194.65 50.23 145.53 97.76 50.27 122.41 56.56 22.86%
  YoY % 287.52% -65.48% 48.86% 94.47% -58.93% 116.43% -
  Horiz. % 344.15% 88.81% 257.30% 172.84% 88.88% 216.43% 100.00%
EY 0.51 1.99 0.69 1.02 1.99 0.82 1.77 -18.72%
  YoY % -74.37% 188.41% -32.35% -48.74% 142.68% -53.67% -
  Horiz. % 28.81% 112.43% 38.98% 57.63% 112.43% 46.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.67% 66.67% 100.00%
P/NAPS 2.12 0.94 0.89 1.02 0.98 1.00 1.08 11.89%
  YoY % 125.53% 5.62% -12.75% 4.08% -2.00% -7.41% -
  Horiz. % 196.30% 87.04% 82.41% 94.44% 90.74% 92.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

381  397  542  561 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 QES 0.265+0.02 
 INARI 2.28-0.12 
 HSI-C3P 0.365-0.005 
 EURO 0.235+0.025 
 MRCB 0.83-0.005 
 KAB 0.285+0.03 
 AAX 0.355+0.005 
 LIONIND 1.18-0.05 
 HSI-C3O 0.2650.00 
 MYEG 1.20-0.02 
Partners & Brokers