[FAREAST] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 8.65%
YoY- -23.46%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 379,079 482,733 357,163 327,736 428,343 439,781 452,362 -2.90%
PBT 82,706 190,442 150,602 102,354 129,241 108,706 121,703 -6.23%
Tax -15,617 -35,002 -21,822 -21,701 -24,987 -23,335 -28,395 -9.47%
NP 67,089 155,440 128,780 80,653 104,254 85,371 93,308 -5.34%
-
NP to SH 60,354 125,639 120,889 71,282 93,128 73,798 84,164 -5.38%
-
Tax Rate 18.88% 18.38% 14.49% 21.20% 19.33% 21.47% 23.33% -
Total Cost 311,990 327,293 228,383 247,083 324,089 354,410 359,054 -2.31%
-
Net Worth 360,822 1,172,123 1,329,065 1,237,162 1,105,669 1,049,113 1,011,041 -15.77%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 512 - 353 424 353 38,882 465 1.61%
Div Payout % 0.85% - 0.29% 0.60% 0.38% 52.69% 0.55% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 360,822 1,172,123 1,329,065 1,237,162 1,105,669 1,049,113 1,011,041 -15.77%
NOSH 593,837 141,390 141,390 141,390 141,390 141,390 141,010 27.06%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.70% 32.20% 36.06% 24.61% 24.34% 19.41% 20.63% -
ROE 16.73% 10.72% 9.10% 5.76% 8.42% 7.03% 8.32% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 192.26 341.42 252.61 231.80 302.95 311.04 320.80 -8.17%
EPS 19.39 88.86 85.50 50.42 65.87 52.19 59.69 -17.08%
DPS 0.26 0.00 0.25 0.30 0.25 27.50 0.33 -3.89%
NAPS 1.83 8.29 9.40 8.75 7.82 7.42 7.17 -20.34%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 63.84 81.29 60.14 55.19 72.13 74.06 76.18 -2.90%
EPS 10.16 21.16 20.36 12.00 15.68 12.43 14.17 -5.39%
DPS 0.09 0.00 0.06 0.07 0.06 6.55 0.08 1.98%
NAPS 0.6076 1.9738 2.2381 2.0833 1.8619 1.7667 1.7026 -15.77%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.80 8.88 8.20 7.59 8.00 7.40 7.18 -
P/RPS 1.46 2.60 3.25 3.27 2.64 2.38 2.24 -6.88%
P/EPS 9.15 9.99 9.59 15.05 12.15 14.18 12.03 -4.45%
EY 10.93 10.01 10.43 6.64 8.23 7.05 8.31 4.67%
DY 0.09 0.00 0.03 0.04 0.03 3.72 0.05 10.28%
P/NAPS 1.53 1.07 0.87 0.87 1.02 1.00 1.00 7.34%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 28/02/17 23/02/16 27/02/15 24/02/14 22/02/13 -
Price 2.90 8.80 8.60 7.88 8.25 7.40 7.00 -
P/RPS 1.51 2.58 3.40 3.40 2.72 2.38 2.18 -5.93%
P/EPS 9.47 9.90 10.06 15.63 12.53 14.18 11.73 -3.50%
EY 10.56 10.10 9.94 6.40 7.98 7.05 8.53 3.62%
DY 0.09 0.00 0.03 0.04 0.03 3.72 0.05 10.28%
P/NAPS 1.58 1.06 0.91 0.90 1.05 1.00 0.98 8.28%

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