[FAREAST] QoQ TTM 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- 33.17%
YoY- 96.13%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 694,657 672,737 738,216 705,410 667,782 564,364 411,991 41.52%
PBT 210,452 178,226 163,126 150,398 112,313 136,242 108,377 55.46%
Tax -35,670 -17,978 -16,021 -13,168 -9,038 -26,345 -20,749 43.36%
NP 174,782 160,248 147,105 137,230 103,275 109,897 87,628 58.25%
-
NP to SH 166,209 152,917 138,420 130,596 98,066 104,357 83,588 57.92%
-
Tax Rate 16.95% 10.09% 9.82% 8.76% 8.05% 19.34% 19.15% -
Total Cost 519,875 512,489 591,111 568,180 564,507 454,467 324,363 36.83%
-
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 30,285 41,865 41,687 11,995 11,995 118 59 6238.40%
Div Payout % 18.22% 27.38% 30.12% 9.19% 12.23% 0.11% 0.07% -
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% 23.82% 19.93% 19.45% 15.47% 19.47% 21.27% -
ROE 12.84% 12.09% 11.43% 10.78% 8.30% 9.01% 7.45% -
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 116.98 113.29 124.31 118.79 112.45 95.04 69.38 41.52%
EPS 27.99 25.75 23.31 21.99 16.51 17.57 14.08 57.90%
DPS 5.10 7.05 7.02 2.02 2.02 0.02 0.01 6211.24%
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 116.98 113.29 124.31 118.79 112.45 95.04 69.38 41.52%
EPS 27.99 25.75 23.31 21.99 16.51 17.57 14.08 57.90%
DPS 5.10 7.05 7.02 2.02 2.02 0.02 0.01 6211.24%
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 2.56 2.33 2.40 2.51 2.68 3.46 -19.00%
P/EPS 10.54 11.26 12.44 12.96 17.08 14.51 17.05 -27.36%
EY 9.49 8.88 8.04 7.72 5.86 6.89 5.86 37.78%
DY 1.73 2.43 2.42 0.71 0.72 0.01 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 2.65 2.33 2.46 0.00 3.00 3.20 -8.27%
P/EPS 11.75 11.65 12.44 13.28 0.00 16.22 15.77 -17.76%
EY 8.51 8.58 8.04 7.53 0.00 6.17 6.34 21.61%
DY 1.55 2.35 2.42 0.69 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