[FAREAST] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.94%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 622,829 616,222 371,034 387,920 448,256 320,094 309,073 12.37%
PBT 192,024 104,140 59,092 100,378 180,238 140,585 91,774 13.08%
Tax -34,824 -22,904 -12,248 -17,485 -25,945 -18,094 -18,684 10.92%
NP 157,200 81,236 46,844 82,893 154,293 122,490 73,090 13.60%
-
NP to SH 148,398 77,854 45,554 68,085 143,852 113,806 65,608 14.55%
-
Tax Rate 18.14% 21.99% 20.73% 17.42% 14.39% 12.87% 20.36% -
Total Cost 465,629 534,986 324,190 305,026 293,962 197,604 235,982 11.98%
-
Net Worth 1,264,875 1,157,984 1,110,477 287,869 1,401,174 1,302,201 1,126,878 1.94%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 791 316 237 683 659 471 565 5.76%
Div Payout % 0.53% 0.41% 0.52% 1.00% 0.46% 0.41% 0.86% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,264,875 1,157,984 1,110,477 287,869 1,401,174 1,302,201 1,126,878 1.94%
NOSH 593,838 593,838 593,838 593,837 141,390 141,390 141,390 26.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 25.24% 13.18% 12.63% 21.37% 34.42% 38.27% 23.65% -
ROE 11.73% 6.72% 4.10% 23.65% 10.27% 8.74% 5.82% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 104.88 103.77 62.48 196.74 317.04 226.39 218.60 -11.51%
EPS 24.99 13.11 7.67 34.53 101.75 80.49 46.40 -9.79%
DPS 0.13 0.05 0.04 0.35 0.47 0.33 0.40 -17.06%
NAPS 2.13 1.95 1.87 1.46 9.91 9.21 7.97 -19.72%
Adjusted Per Share Value based on latest NOSH - 593,837
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 104.88 103.77 62.48 65.32 75.48 53.90 52.05 12.37%
EPS 24.99 13.11 7.67 11.47 24.22 19.16 11.05 14.55%
DPS 0.13 0.05 0.04 0.12 0.11 0.08 0.10 4.46%
NAPS 2.13 1.95 1.87 0.4848 2.3595 2.1929 1.8976 1.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.90 2.55 2.68 2.94 9.20 7.63 7.45 -
P/RPS 2.77 2.46 4.29 1.49 2.90 3.37 3.41 -3.40%
P/EPS 11.60 19.45 34.94 8.51 9.04 9.48 16.06 -5.27%
EY 8.62 5.14 2.86 11.75 11.06 10.55 6.23 5.55%
DY 0.05 0.02 0.01 0.12 0.05 0.04 0.05 0.00%
P/NAPS 1.36 1.31 1.43 2.01 0.93 0.83 0.93 6.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 19/11/19 19/11/18 17/11/17 17/11/16 25/11/15 -
Price 3.00 2.85 2.50 2.90 9.49 7.72 7.78 -
P/RPS 2.86 2.75 4.00 1.47 2.99 3.41 3.56 -3.57%
P/EPS 12.00 21.74 32.59 8.40 9.33 9.59 16.77 -5.42%
EY 8.33 4.60 3.07 11.91 10.72 10.43 5.96 5.73%
DY 0.04 0.02 0.02 0.12 0.05 0.04 0.05 -3.64%
P/NAPS 1.41 1.46 1.34 1.99 0.96 0.84 0.98 6.24%

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