[FAREAST] YoY Cumulative 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- 54.41%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 467,122 462,167 278,276 290,940 336,192 240,071 231,805 12.37%
PBT 144,018 78,105 44,319 75,284 135,179 105,439 68,831 13.08%
Tax -26,118 -17,178 -9,186 -13,114 -19,459 -13,571 -14,013 10.92%
NP 117,900 60,927 35,133 62,170 115,720 91,868 54,818 13.60%
-
NP to SH 111,299 58,391 34,166 51,064 107,889 85,355 49,206 14.55%
-
Tax Rate 18.14% 21.99% 20.73% 17.42% 14.39% 12.87% 20.36% -
Total Cost 349,222 401,240 243,143 228,770 220,472 148,203 176,987 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 593 237 178 512 494 353 424 5.74%
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 8.80% 5.04% 3.08% 17.74% 7.70% 6.55% 4.37% -
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 78.66 77.83 46.86 147.56 237.78 169.79 163.95 -11.51%
EPS 18.74 9.83 5.75 25.90 76.31 60.37 34.80 -9.79%
DPS 0.10 0.04 0.03 0.26 0.35 0.25 0.30 -16.71%
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 78.66 77.83 46.86 48.99 56.61 40.43 39.04 12.37%
EPS 18.74 9.83 5.75 8.60 18.17 14.37 8.29 14.54%
DPS 0.10 0.04 0.03 0.09 0.08 0.06 0.07 6.11%
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 3.69 3.28 5.72 1.99 3.87 4.49 4.54 -3.39%
P/EPS 15.47 25.93 46.58 11.35 12.06 12.64 21.41 -5.26%
EY 6.46 3.86 2.15 8.81 8.29 7.91 4.67 5.55%
DY 0.03 0.02 0.01 0.09 0.04 0.03 0.04 -4.67%
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 3.81 3.66 5.33 1.97 3.99 4.55 4.75 -3.60%
P/EPS 16.01 28.98 43.45 11.20 12.44 12.79 22.36 -5.41%
EY 6.25 3.45 2.30 8.93 8.04 7.82 4.47 5.74%
DY 0.03 0.01 0.01 0.09 0.04 0.03 0.04 -4.67%
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