[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 119.17%
YoY- -33.09%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 618,405 467,122 462,167 278,276 290,940 336,192 240,071 17.07%
PBT 241,967 144,018 78,105 44,319 75,284 135,179 105,439 14.84%
Tax -41,639 -26,118 -17,178 -9,186 -13,114 -19,459 -13,571 20.53%
NP 200,328 117,900 60,927 35,133 62,170 115,720 91,868 13.86%
-
NP to SH 190,376 111,299 58,391 34,166 51,064 107,889 85,355 14.29%
-
Tax Rate 17.21% 18.14% 21.99% 20.73% 17.42% 14.39% 12.87% -
Total Cost 418,077 349,222 401,240 243,143 228,770 220,472 148,203 18.85%
-
Net Worth 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 1,302,201 1.72%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 47,507 593 237 178 512 494 353 126.29%
Div Payout % 24.95% 0.53% 0.41% 0.52% 1.00% 0.46% 0.41% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 1,302,201 1.72%
NOSH 593,838 593,838 593,838 593,838 593,837 141,390 141,390 27.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 32.39% 25.24% 13.18% 12.63% 21.37% 34.42% 38.27% -
ROE 13.19% 8.80% 5.04% 3.08% 17.74% 7.70% 6.55% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 104.14 78.66 77.83 46.86 147.56 237.78 169.79 -7.82%
EPS 32.06 18.74 9.83 5.75 25.90 76.31 60.37 -10.00%
DPS 8.00 0.10 0.04 0.03 0.26 0.35 0.25 78.13%
NAPS 2.43 2.13 1.95 1.87 1.46 9.91 9.21 -19.90%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 104.14 78.66 77.83 46.86 48.99 56.61 40.43 17.07%
EPS 32.06 18.74 9.83 5.75 8.60 18.17 14.37 14.30%
DPS 8.00 0.10 0.04 0.03 0.09 0.08 0.06 125.94%
NAPS 2.43 2.13 1.95 1.87 0.4848 2.3595 2.1929 1.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.68 2.90 2.55 2.68 2.94 9.20 7.63 -
P/RPS 3.53 3.69 3.28 5.72 1.99 3.87 4.49 -3.92%
P/EPS 11.48 15.47 25.93 46.58 11.35 12.06 12.64 -1.59%
EY 8.71 6.46 3.86 2.15 8.81 8.29 7.91 1.61%
DY 2.17 0.03 0.02 0.01 0.09 0.04 0.03 104.05%
P/NAPS 1.51 1.36 1.31 1.43 2.01 0.93 0.83 10.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 26/11/20 19/11/19 19/11/18 17/11/17 17/11/16 -
Price 3.75 3.00 2.85 2.50 2.90 9.49 7.72 -
P/RPS 3.60 3.81 3.66 5.33 1.97 3.99 4.55 -3.82%
P/EPS 11.70 16.01 28.98 43.45 11.20 12.44 12.79 -1.47%
EY 8.55 6.25 3.45 2.30 8.93 8.04 7.82 1.49%
DY 2.13 0.03 0.01 0.01 0.09 0.04 0.03 103.42%
P/NAPS 1.54 1.41 1.46 1.34 1.99 0.96 0.84 10.62%

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