[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 136.2%
YoY- -36.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 290,940 336,192 240,071 231,805 326,289 301,691 331,688 -2.15%
PBT 75,284 135,179 105,439 68,831 103,737 67,531 105,813 -5.51%
Tax -13,114 -19,459 -13,571 -14,013 -19,390 -13,943 -20,214 -6.95%
NP 62,170 115,720 91,868 54,818 84,347 53,588 85,599 -5.18%
-
NP to SH 51,064 107,889 85,355 49,206 78,014 49,577 80,212 -7.24%
-
Tax Rate 17.42% 14.39% 12.87% 20.36% 18.69% 20.65% 19.10% -
Total Cost 228,770 220,472 148,203 176,987 241,942 248,103 246,089 -1.20%
-
Net Worth 287,869 1,401,174 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 -19.01%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 512 494 353 424 353 38,882 466 1.58%
Div Payout % 1.00% 0.46% 0.41% 0.86% 0.45% 78.43% 0.58% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 287,869 1,401,174 1,302,201 1,126,878 1,105,669 1,037,802 1,020,835 -19.01%
NOSH 593,837 141,390 141,390 141,390 141,390 141,390 141,390 27.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 21.37% 34.42% 38.27% 23.65% 25.85% 17.76% 25.81% -
ROE 17.74% 7.70% 6.55% 4.37% 7.06% 4.78% 7.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 147.56 237.78 169.79 163.95 230.77 213.38 234.59 -7.43%
EPS 25.90 76.31 60.37 34.80 55.18 35.06 57.05 -12.32%
DPS 0.26 0.35 0.25 0.30 0.25 27.50 0.33 -3.89%
NAPS 1.46 9.91 9.21 7.97 7.82 7.34 7.22 -23.37%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.99 56.61 40.43 39.04 54.95 50.80 55.85 -2.15%
EPS 8.60 18.17 14.37 8.29 13.14 8.35 13.51 -7.24%
DPS 0.09 0.08 0.06 0.07 0.06 6.55 0.08 1.98%
NAPS 0.4848 2.3595 2.1929 1.8976 1.8619 1.7476 1.719 -19.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.94 9.20 7.63 7.45 8.05 7.40 7.50 -
P/RPS 1.99 3.87 4.49 4.54 3.49 3.47 3.20 -7.60%
P/EPS 11.35 12.06 12.64 21.41 14.59 21.10 13.22 -2.50%
EY 8.81 8.29 7.91 4.67 6.85 4.74 7.56 2.58%
DY 0.09 0.04 0.03 0.04 0.03 3.72 0.04 14.46%
P/NAPS 2.01 0.93 0.83 0.93 1.03 1.01 1.04 11.60%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 17/11/17 17/11/16 25/11/15 20/11/14 21/11/13 21/11/12 -
Price 2.90 9.49 7.72 7.78 8.15 7.45 7.20 -
P/RPS 1.97 3.99 4.55 4.75 3.53 3.49 3.07 -7.12%
P/EPS 11.20 12.44 12.79 22.36 14.77 21.25 12.69 -2.05%
EY 8.93 8.04 7.82 4.47 6.77 4.71 7.88 2.10%
DY 0.09 0.04 0.03 0.04 0.03 3.69 0.05 10.28%
P/NAPS 1.99 0.96 0.84 0.98 1.04 1.01 1.00 12.14%

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