[FAREAST] QoQ Cumulative 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- -88.28%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 357,163 240,071 140,724 60,851 327,736 231,805 139,621 86.51%
PBT 150,602 105,439 25,597 11,832 102,354 68,831 30,257 190.10%
Tax -21,822 -13,571 -5,526 -2,317 -21,701 -14,013 -6,171 131.22%
NP 128,780 91,868 20,071 9,515 80,653 54,818 24,086 204.21%
-
NP to SH 120,889 85,355 15,930 8,353 71,282 49,206 20,832 221.21%
-
Tax Rate 14.49% 12.87% 21.59% 19.58% 21.20% 20.36% 20.40% -
Total Cost 228,383 148,203 120,653 51,336 247,083 176,987 115,535 57.18%
-
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 353 353 - - 424 424 - -
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% 6.55% 1.29% 0.67% 5.76% 4.37% 1.85% -
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 252.61 169.79 99.53 43.04 231.80 163.95 98.75 86.51%
EPS 85.50 60.37 11.27 5.91 50.42 34.80 14.73 221.26%
DPS 0.25 0.25 0.00 0.00 0.30 0.30 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 40.43 23.70 10.25 55.19 39.04 23.51 86.51%
EPS 20.36 14.37 2.68 1.41 12.00 8.29 3.51 221.11%
DPS 0.06 0.06 0.00 0.00 0.07 0.07 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 4.49 7.78 18.40 3.27 4.54 8.30 -46.32%
P/EPS 9.59 12.64 68.70 134.06 15.05 21.41 55.65 -68.86%
EY 10.43 7.91 1.46 0.75 6.64 4.67 1.80 220.89%
DY 0.03 0.03 0.00 0.00 0.04 0.04 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 4.55 7.84 18.50 3.40 4.75 8.21 -44.29%
P/EPS 10.06 12.79 69.23 134.74 15.63 22.36 55.04 -67.62%
EY 9.94 7.82 1.44 0.74 6.40 4.47 1.82 208.53%
DY 0.03 0.03 0.00 0.00 0.04 0.04 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