[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -78.44%
YoY- 211.98%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 482,733 336,192 193,276 92,189 357,163 240,071 140,724 126.94%
PBT 190,442 135,179 69,458 36,642 150,602 105,439 25,597 279.71%
Tax -35,002 -19,459 -13,333 -7,584 -21,822 -13,571 -5,526 241.18%
NP 155,440 115,720 56,125 29,058 128,780 91,868 20,071 289.98%
-
NP to SH 125,639 107,889 49,226 26,060 120,889 85,355 15,930 294.73%
-
Tax Rate 18.38% 14.39% 19.20% 20.70% 14.49% 12.87% 21.59% -
Total Cost 327,293 220,472 137,151 63,131 228,383 148,203 120,653 94.15%
-
Net Worth 1,172,123 1,401,174 1,343,205 1,272,510 1,329,065 1,302,201 1,232,920 -3.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 494 - - 353 353 - -
Div Payout % - 0.46% - - 0.29% 0.41% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,172,123 1,401,174 1,343,205 1,272,510 1,329,065 1,302,201 1,232,920 -3.30%
NOSH 141,390 141,390 141,390 141,390 141,390 141,390 141,390 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 32.20% 34.42% 29.04% 31.52% 36.06% 38.27% 14.26% -
ROE 10.72% 7.70% 3.66% 2.05% 9.10% 6.55% 1.29% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 341.42 237.78 136.70 65.20 252.61 169.79 99.53 126.94%
EPS 88.86 76.31 34.82 18.43 85.50 60.37 11.27 294.65%
DPS 0.00 0.35 0.00 0.00 0.25 0.25 0.00 -
NAPS 8.29 9.91 9.50 9.00 9.40 9.21 8.72 -3.30%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 81.29 56.61 32.55 15.52 60.14 40.43 23.70 126.92%
EPS 21.16 18.17 8.29 4.39 20.36 14.37 2.68 295.02%
DPS 0.00 0.08 0.00 0.00 0.06 0.06 0.00 -
NAPS 1.9738 2.3595 2.2619 2.1429 2.2381 2.1929 2.0762 -3.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.88 9.20 8.80 9.00 8.20 7.63 7.74 -
P/RPS 2.60 3.87 6.44 13.80 3.25 4.49 7.78 -51.74%
P/EPS 9.99 12.06 25.28 48.83 9.59 12.64 68.70 -72.24%
EY 10.01 8.29 3.96 2.05 10.43 7.91 1.46 259.63%
DY 0.00 0.04 0.00 0.00 0.03 0.03 0.00 -
P/NAPS 1.07 0.93 0.93 1.00 0.87 0.83 0.89 13.02%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 17/11/17 24/08/17 23/05/17 28/02/17 17/11/16 10/08/16 -
Price 8.80 9.49 8.90 9.00 8.60 7.72 7.80 -
P/RPS 2.58 3.99 6.51 13.80 3.40 4.55 7.84 -52.23%
P/EPS 9.90 12.44 25.56 48.83 10.06 12.79 69.23 -72.55%
EY 10.10 8.04 3.91 2.05 9.94 7.82 1.44 265.11%
DY 0.00 0.04 0.00 0.00 0.03 0.03 0.00 -
P/NAPS 1.06 0.96 0.94 1.00 0.91 0.84 0.89 12.32%

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