[FAREAST] QoQ TTM 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- 14.65%
YoY- 96.49%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 483,166 453,717 409,715 388,501 357,163 336,002 328,839 29.15%
PBT 186,554 176,454 194,462 175,412 150,602 138,962 97,695 53.73%
Tax -35,002 -27,710 -29,629 -27,089 -21,822 -21,259 -21,056 40.19%
NP 151,552 148,744 164,833 148,323 128,780 117,703 76,639 57.35%
-
NP to SH 117,444 135,228 154,184 138,596 120,889 107,434 66,384 46.12%
-
Tax Rate 18.76% 15.70% 15.24% 15.44% 14.49% 15.30% 21.55% -
Total Cost 331,614 304,973 244,882 240,178 228,383 218,299 252,200 19.96%
-
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 141 282 282 141 282 282 282 -36.92%
Div Payout % 0.12% 0.21% 0.18% 0.10% 0.23% 0.26% 0.43% -
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 31.37% 32.78% 40.23% 38.18% 36.06% 35.03% 23.31% -
ROE 10.02% 9.65% 11.48% 10.89% 9.10% 8.25% 5.38% -
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 341.73 320.90 289.78 274.77 252.61 237.64 232.58 29.15%
EPS 83.06 95.64 109.05 98.02 85.50 75.98 46.95 46.12%
DPS 0.10 0.20 0.20 0.10 0.20 0.20 0.20 -36.92%
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 81.36 76.40 68.99 65.42 60.14 56.58 55.38 29.14%
EPS 19.78 22.77 25.96 23.34 20.36 18.09 11.18 46.12%
DPS 0.02 0.05 0.05 0.02 0.05 0.05 0.05 -45.62%
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 2.87 3.04 3.28 3.25 3.21 3.33 -15.17%
P/EPS 10.69 9.62 8.07 9.18 9.59 10.04 16.49 -25.03%
EY 9.35 10.40 12.39 10.89 10.43 9.96 6.07 33.27%
DY 0.01 0.02 0.02 0.01 0.02 0.03 0.03 -51.82%
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 2.96 3.07 3.28 3.40 3.25 3.35 -15.93%
P/EPS 10.59 9.92 8.16 9.18 10.06 10.16 16.61 -25.86%
EY 9.44 10.08 12.25 10.89 9.94 9.84 6.02 34.86%
DY 0.01 0.02 0.02 0.01 0.02 0.03 0.03 -51.82%
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