[FAREAST] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 84.4%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 564,364 411,991 371,394 380,473 366,415 345,214 361,017 34.58%
PBT 136,242 108,377 87,977 102,456 51,741 50,373 62,067 68.65%
Tax -26,345 -20,749 -17,839 -18,353 -11,689 -10,859 -12,848 61.19%
NP 109,897 87,628 70,138 84,103 40,052 39,514 49,219 70.58%
-
NP to SH 104,357 83,588 66,586 80,132 43,456 42,872 45,677 73.20%
-
Tax Rate 19.34% 19.15% 20.28% 17.91% 22.59% 21.56% 20.70% -
Total Cost 454,467 324,363 301,256 296,370 326,363 305,700 311,798 28.46%
-
Net Worth 1,157,984 1,122,353 1,098,600 1,157,984 1,110,477 1,104,538 1,092,660 3.93%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 118 59 178 178 178 138 19 236.74%
Div Payout % 0.11% 0.07% 0.27% 0.22% 0.41% 0.32% 0.04% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,157,984 1,122,353 1,098,600 1,157,984 1,110,477 1,104,538 1,092,660 3.93%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,837 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 19.47% 21.27% 18.89% 22.10% 10.93% 11.45% 13.63% -
ROE 9.01% 7.45% 6.06% 6.92% 3.91% 3.88% 4.18% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 95.04 69.38 62.54 64.07 61.70 58.13 60.79 34.59%
EPS 17.57 14.08 11.21 13.49 7.32 7.22 7.69 73.21%
DPS 0.02 0.01 0.03 0.03 0.03 0.02 0.00 -
NAPS 1.95 1.89 1.85 1.95 1.87 1.86 1.84 3.93%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 95.04 69.38 62.54 64.07 61.70 58.13 60.79 34.59%
EPS 17.57 14.08 11.21 13.49 7.32 7.22 7.69 73.21%
DPS 0.02 0.01 0.03 0.03 0.03 0.02 0.00 -
NAPS 1.95 1.89 1.85 1.95 1.87 1.86 1.84 3.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.55 2.40 2.00 2.79 2.68 2.58 2.76 -
P/RPS 2.68 3.46 3.20 4.35 4.34 4.44 4.54 -29.56%
P/EPS 14.51 17.05 17.84 20.68 36.62 35.74 35.88 -45.22%
EY 6.89 5.86 5.61 4.84 2.73 2.80 2.79 82.40%
DY 0.01 0.00 0.02 0.01 0.01 0.01 0.00 -
P/NAPS 1.31 1.27 1.08 1.43 1.43 1.39 1.50 -8.61%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 25/08/20 18/06/20 25/02/20 19/11/19 28/08/19 16/05/19 -
Price 2.85 2.22 2.30 2.65 2.50 2.68 2.77 -
P/RPS 3.00 3.20 3.68 4.14 4.05 4.61 4.56 -24.29%
P/EPS 16.22 15.77 20.51 19.64 34.16 37.12 36.01 -41.15%
EY 6.17 6.34 4.88 5.09 2.93 2.69 2.78 69.90%
DY 0.01 0.00 0.01 0.01 0.01 0.01 0.00 -
P/NAPS 1.46 1.17 1.24 1.36 1.34 1.44 1.51 -2.21%

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