[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -53.13%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 357,163 320,094 281,448 243,404 327,736 309,073 279,242 17.74%
PBT 150,602 140,585 51,194 47,328 102,354 91,774 60,514 83.14%
Tax -21,822 -18,094 -11,052 -9,268 -21,701 -18,684 -12,342 45.96%
NP 128,780 122,490 40,142 38,060 80,653 73,090 48,172 92.04%
-
NP to SH 120,889 113,806 31,860 33,412 71,282 65,608 41,664 102.77%
-
Tax Rate 14.49% 12.87% 21.59% 19.58% 21.20% 20.36% 20.40% -
Total Cost 228,383 197,604 241,306 205,344 247,083 235,982 231,070 -0.77%
-
Net Worth 1,329,065 1,302,201 1,232,920 1,245,645 1,237,162 1,126,878 1,126,878 11.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 353 471 - - 424 565 - -
Div Payout % 0.29% 0.41% - - 0.60% 0.86% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,329,065 1,302,201 1,232,920 1,245,645 1,237,162 1,126,878 1,126,878 11.57%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 36.06% 38.27% 14.26% 15.64% 24.61% 23.65% 17.25% -
ROE 9.10% 8.74% 2.58% 2.68% 5.76% 5.82% 3.70% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 252.61 226.39 199.06 172.15 231.80 218.60 197.50 17.74%
EPS 85.50 80.49 22.54 23.64 50.42 46.40 29.46 102.80%
DPS 0.25 0.33 0.00 0.00 0.30 0.40 0.00 -
NAPS 9.40 9.21 8.72 8.81 8.75 7.97 7.97 11.57%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 60.14 53.90 47.39 40.99 55.19 52.05 47.02 17.74%
EPS 20.36 19.16 5.37 5.63 12.00 11.05 7.02 102.71%
DPS 0.06 0.08 0.00 0.00 0.07 0.10 0.00 -
NAPS 2.2381 2.1929 2.0762 2.0976 2.0833 1.8976 1.8976 11.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 8.20 7.63 7.74 7.92 7.59 7.45 8.20 -
P/RPS 3.25 3.37 3.89 4.60 3.27 3.41 4.15 -14.97%
P/EPS 9.59 9.48 34.35 33.52 15.05 16.06 27.83 -50.68%
EY 10.43 10.55 2.91 2.98 6.64 6.23 3.59 102.95%
DY 0.03 0.04 0.00 0.00 0.04 0.05 0.00 -
P/NAPS 0.87 0.83 0.89 0.90 0.87 0.93 1.03 -10.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 17/11/16 10/08/16 24/05/16 23/02/16 25/11/15 18/08/15 -
Price 8.60 7.72 7.80 7.96 7.88 7.78 8.11 -
P/RPS 3.40 3.41 3.92 4.62 3.40 3.56 4.11 -11.82%
P/EPS 10.06 9.59 34.62 33.68 15.63 16.77 27.52 -48.71%
EY 9.94 10.43 2.89 2.97 6.40 5.96 3.63 95.13%
DY 0.03 0.04 0.00 0.00 0.04 0.05 0.00 -
P/NAPS 0.91 0.84 0.89 0.90 0.90 0.98 1.02 -7.29%

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