[FAREAST] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 46.11%
YoY- 26.4%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 410,762 437,056 482,733 448,256 386,552 368,756 357,163 9.79%
PBT 105,874 126,524 190,442 180,238 138,916 146,568 150,602 -20.98%
Tax -19,474 -22,308 -35,002 -25,945 -26,666 -30,336 -21,822 -7.32%
NP 86,400 104,216 155,440 154,293 112,250 116,232 128,780 -23.41%
-
NP to SH 66,142 90,212 125,639 143,852 98,452 104,240 120,889 -33.17%
-
Tax Rate 18.39% 17.63% 18.38% 14.39% 19.20% 20.70% 14.49% -
Total Cost 324,362 332,840 327,293 293,962 274,302 252,524 228,383 26.43%
-
Net Worth 964,279 996,799 1,172,123 1,401,174 1,343,205 1,272,510 1,329,065 -19.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 659 - - 353 -
Div Payout % - - - 0.46% - - 0.29% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 964,279 996,799 1,172,123 1,401,174 1,343,205 1,272,510 1,329,065 -19.30%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 21.03% 23.85% 32.20% 34.42% 29.04% 31.52% 36.06% -
ROE 6.86% 9.05% 10.72% 10.27% 7.33% 8.19% 9.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 290.52 309.11 341.42 317.04 273.39 260.81 252.61 9.79%
EPS 46.78 63.80 88.86 101.75 69.64 73.72 85.50 -33.17%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 0.25 -
NAPS 6.82 7.05 8.29 9.91 9.50 9.00 9.40 -19.30%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 69.17 73.60 81.29 75.48 65.09 62.10 60.14 9.80%
EPS 11.14 15.19 21.16 24.22 16.58 17.55 20.36 -33.17%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.06 -
NAPS 1.6238 1.6786 1.9738 2.3595 2.2619 2.1429 2.2381 -19.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 10.50 8.52 8.88 9.20 8.80 9.00 8.20 -
P/RPS 3.61 2.76 2.60 2.90 3.22 3.45 3.25 7.27%
P/EPS 22.45 13.35 9.99 9.04 12.64 12.21 9.59 76.58%
EY 4.46 7.49 10.01 11.06 7.91 8.19 10.43 -43.32%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.03 -
P/NAPS 1.54 1.21 1.07 0.93 0.93 1.00 0.87 46.48%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 09/08/18 15/05/18 27/02/18 17/11/17 24/08/17 23/05/17 28/02/17 -
Price 14.48 10.82 8.80 9.49 8.90 9.00 8.60 -
P/RPS 4.98 3.50 2.58 2.99 3.26 3.45 3.40 29.06%
P/EPS 30.95 16.96 9.90 9.33 12.78 12.21 10.06 111.96%
EY 3.23 5.90 10.10 10.72 7.82 8.19 9.94 -52.83%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.03 -
P/NAPS 2.12 1.53 1.06 0.96 0.94 1.00 0.91 76.00%

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 ⃤ & 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