[FAREAST] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.19%
YoY- -51.96%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 694,657 667,782 380,473 379,079 482,733 357,163 327,736 13.32%
PBT 210,452 112,313 102,456 82,706 190,442 150,602 102,354 12.75%
Tax -35,670 -9,038 -18,353 -15,617 -35,002 -21,822 -21,701 8.62%
NP 174,782 103,275 84,103 67,089 155,440 128,780 80,653 13.74%
-
NP to SH 164,266 98,066 80,132 60,354 125,639 120,889 71,282 14.91%
-
Tax Rate 16.95% 8.05% 17.91% 18.88% 18.38% 14.49% 21.20% -
Total Cost 519,875 564,507 296,370 311,990 327,293 228,383 247,083 13.18%
-
Net Worth 1,294,566 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1,237,162 0.75%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 593 20,784 - 512 - 353 424 5.74%
Div Payout % 0.36% 21.19% - 0.85% - 0.29% 0.60% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,294,566 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1,237,162 0.75%
NOSH 593,838 593,838 593,838 593,837 141,390 141,390 141,390 26.99%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.16% 15.47% 22.10% 17.70% 32.20% 36.06% 24.61% -
ROE 12.69% 8.30% 6.92% 16.73% 10.72% 9.10% 5.76% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 116.98 112.45 64.07 192.26 341.42 252.61 231.80 -10.76%
EPS 27.66 16.51 13.49 19.39 88.86 85.50 50.42 -9.51%
DPS 0.10 3.50 0.00 0.26 0.00 0.25 0.30 -16.71%
NAPS 2.18 1.99 1.95 1.83 8.29 9.40 8.75 -20.65%
Adjusted Per Share Value based on latest NOSH - 593,837
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 116.98 112.45 64.07 63.84 81.29 60.14 55.19 13.32%
EPS 27.66 16.51 13.49 10.16 21.16 20.36 12.00 14.91%
DPS 0.10 3.50 0.00 0.09 0.00 0.06 0.07 6.11%
NAPS 2.18 1.99 1.95 0.6076 1.9738 2.2381 2.0833 0.75%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.95 2.82 2.79 2.80 8.88 8.20 7.59 -
P/RPS 2.52 2.51 4.35 1.46 2.60 3.25 3.27 -4.24%
P/EPS 10.66 17.08 20.68 9.15 9.99 9.59 15.05 -5.58%
EY 9.38 5.86 4.84 10.93 10.01 10.43 6.64 5.92%
DY 0.03 1.24 0.00 0.09 0.00 0.03 0.04 -4.67%
P/NAPS 1.35 1.42 1.43 1.53 1.07 0.87 0.87 7.59%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 25/02/20 21/02/19 27/02/18 28/02/17 23/02/16 -
Price 3.29 0.00 2.65 2.90 8.80 8.60 7.88 -
P/RPS 2.81 0.00 4.14 1.51 2.58 3.40 3.40 -3.12%
P/EPS 11.89 0.00 19.64 9.47 9.90 10.06 15.63 -4.45%
EY 8.41 0.00 5.09 10.56 10.10 9.94 6.40 4.65%
DY 0.03 0.00 0.00 0.09 0.00 0.03 0.04 -4.67%
P/NAPS 1.51 0.00 1.36 1.58 1.06 0.91 0.90 8.99%

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