[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.61%
YoY- 573.72%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 694,657 467,122 273,468 119,751 667,782 462,167 203,034 126.54%
PBT 210,452 144,018 77,338 34,598 112,313 78,105 26,525 296.30%
Tax -35,670 -26,118 -14,358 -6,424 -9,038 -17,178 -7,375 185.17%
NP 174,782 117,900 62,980 28,174 103,275 60,927 19,150 334.98%
-
NP to SH 164,266 111,299 59,399 26,860 98,066 58,391 19,045 318.92%
-
Tax Rate 16.95% 18.14% 18.57% 18.57% 8.05% 21.99% 27.80% -
Total Cost 519,875 349,222 210,488 91,577 564,507 401,240 183,884 99.56%
-
Net Worth 1,294,566 1,264,875 1,211,429 1,211,429 1,181,737 1,157,984 1,122,353 9.95%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 593 593 29,691 - 20,784 237 - -
Div Payout % 0.36% 0.53% 49.99% - 21.19% 0.41% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,294,566 1,264,875 1,211,429 1,211,429 1,181,737 1,157,984 1,122,353 9.95%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,838 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.16% 25.24% 23.03% 23.53% 15.47% 13.18% 9.43% -
ROE 12.69% 8.80% 4.90% 2.22% 8.30% 5.04% 1.70% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 116.98 78.66 46.05 20.17 112.45 77.83 34.19 126.55%
EPS 27.66 18.74 10.00 4.52 16.51 9.83 3.21 318.65%
DPS 0.10 0.10 5.00 0.00 3.50 0.04 0.00 -
NAPS 2.18 2.13 2.04 2.04 1.99 1.95 1.89 9.95%
Adjusted Per Share Value based on latest NOSH - 593,838
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 116.98 78.66 46.05 20.17 112.45 77.83 34.19 126.55%
EPS 27.66 18.74 10.00 4.52 16.51 9.83 3.21 318.65%
DPS 0.10 0.10 5.00 0.00 3.50 0.04 0.00 -
NAPS 2.18 2.13 2.04 2.04 1.99 1.95 1.89 9.95%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.95 2.90 2.90 2.85 2.82 2.55 2.40 -
P/RPS 2.52 3.69 6.30 14.13 2.51 3.28 7.02 -49.39%
P/EPS 10.66 15.47 28.99 63.01 17.08 25.93 74.83 -72.62%
EY 9.38 6.46 3.45 1.59 5.86 3.86 1.34 264.63%
DY 0.03 0.03 1.72 0.00 1.24 0.02 0.00 -
P/NAPS 1.35 1.36 1.42 1.40 1.42 1.31 1.27 4.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 25/08/21 25/05/21 24/02/21 26/11/20 25/08/20 -
Price 3.29 3.00 2.90 2.92 0.00 2.85 2.22 -
P/RPS 2.81 3.81 6.30 14.48 0.00 3.66 6.49 -42.68%
P/EPS 11.89 16.01 28.99 64.56 0.00 28.98 69.22 -69.00%
EY 8.41 6.25 3.45 1.55 0.00 3.45 1.44 223.26%
DY 0.03 0.03 1.72 0.00 0.00 0.01 0.00 -
P/NAPS 1.51 1.41 1.42 1.43 0.00 1.46 1.17 18.48%

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