[FAREAST] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.99%
YoY- 65.6%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 660,359 564,558 850,618 738,216 411,991 345,214 495,271 4.90%
PBT 211,127 138,312 297,520 163,126 108,377 50,373 170,033 3.67%
Tax -38,602 -25,108 -50,996 -16,021 -20,749 -10,859 -31,406 3.49%
NP 172,525 113,204 246,524 147,105 87,628 39,514 138,627 3.70%
-
NP to SH 157,460 111,580 234,277 138,420 83,588 42,872 101,289 7.62%
-
Tax Rate 18.28% 18.15% 17.14% 9.82% 19.15% 21.56% 18.47% -
Total Cost 487,834 451,354 604,094 591,111 324,363 305,700 356,644 5.35%
-
Net Worth 1,425,211 1,371,765 1,377,704 1,211,429 1,122,353 1,104,538 964,279 6.72%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 95,014 154,397 1,068 41,687 59 138 141 195.79%
Div Payout % 60.34% 138.37% 0.46% 30.12% 0.07% 0.32% 0.14% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,425,211 1,371,765 1,377,704 1,211,429 1,122,353 1,104,538 964,279 6.72%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 141,390 26.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.13% 20.05% 28.98% 19.93% 21.27% 11.45% 27.99% -
ROE 11.05% 8.13% 17.00% 11.43% 7.45% 3.88% 10.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 111.20 95.07 143.24 124.31 69.38 58.13 350.29 -17.39%
EPS 26.52 18.79 39.45 23.31 14.08 7.22 71.64 -15.25%
DPS 16.00 26.00 0.18 7.02 0.01 0.02 0.10 132.81%
NAPS 2.40 2.31 2.32 2.04 1.89 1.86 6.82 -15.96%
Adjusted Per Share Value based on latest NOSH - 593,838
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 111.20 95.07 143.24 124.31 69.38 58.13 83.40 4.90%
EPS 26.52 18.79 39.45 23.31 14.08 7.22 17.06 7.62%
DPS 16.00 26.00 0.18 7.02 0.01 0.02 0.02 204.37%
NAPS 2.40 2.31 2.32 2.04 1.89 1.86 1.6238 6.72%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.50 3.70 3.61 2.90 2.40 2.58 10.50 -
P/RPS 3.15 3.89 2.52 2.33 3.46 4.44 3.00 0.81%
P/EPS 13.20 19.69 9.15 12.44 17.05 35.74 14.66 -1.73%
EY 7.58 5.08 10.93 8.04 5.86 2.80 6.82 1.77%
DY 4.57 7.03 0.05 2.42 0.00 0.01 0.01 177.27%
P/NAPS 1.46 1.60 1.56 1.42 1.27 1.39 1.54 -0.88%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 23/08/23 24/08/22 25/08/21 25/08/20 28/08/19 09/08/18 -
Price 3.50 3.59 3.70 2.90 2.22 2.68 14.48 -
P/RPS 3.15 3.78 2.58 2.33 3.20 4.61 4.13 -4.41%
P/EPS 13.20 19.11 9.38 12.44 15.77 37.12 20.21 -6.84%
EY 7.58 5.23 10.66 8.04 6.34 2.69 4.95 7.35%
DY 4.57 7.24 0.05 2.42 0.00 0.01 0.01 177.27%
P/NAPS 1.46 1.55 1.59 1.42 1.17 1.44 2.12 -6.02%

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