[FAREAST] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.47%
YoY- 46.53%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 519,324 845,940 672,737 564,364 366,415 437,481 453,717 2.27%
PBT 102,409 308,401 178,226 136,242 51,741 130,547 176,454 -8.66%
Tax -20,925 -51,191 -17,978 -26,345 -11,689 -28,657 -27,710 -4.57%
NP 81,484 257,210 160,248 109,897 40,052 101,890 148,744 -9.53%
-
NP to SH 80,217 243,343 152,917 104,357 43,456 68,814 135,228 -8.33%
-
Tax Rate 20.43% 16.60% 10.09% 19.34% 22.59% 21.95% 15.70% -
Total Cost 437,840 588,730 512,489 454,467 326,363 335,591 304,973 6.20%
-
Net Worth 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 -0.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 136,582 48,279 41,865 118 178 19 282 180.10%
Div Payout % 170.27% 19.84% 27.38% 0.11% 0.41% 0.03% 0.21% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 -0.42%
NOSH 593,838 593,838 593,838 593,838 593,838 593,837 141,390 27.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.69% 30.41% 23.82% 19.47% 10.93% 23.29% 32.78% -
ROE 5.87% 16.86% 12.09% 9.01% 3.91% 23.90% 9.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 87.45 142.45 113.29 95.04 61.70 221.88 320.90 -19.47%
EPS 13.51 40.98 25.75 17.57 7.32 34.90 95.64 -27.82%
DPS 23.00 8.13 7.05 0.02 0.03 0.01 0.20 120.44%
NAPS 2.30 2.43 2.13 1.95 1.87 1.46 9.91 -21.59%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 87.45 142.45 113.29 95.04 61.70 73.67 76.40 2.27%
EPS 13.51 40.98 25.75 17.57 7.32 11.59 22.77 -8.32%
DPS 23.00 8.13 7.05 0.02 0.03 0.00 0.05 177.70%
NAPS 2.30 2.43 2.13 1.95 1.87 0.4848 2.3595 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.70 3.68 2.90 2.55 2.68 2.94 9.20 -
P/RPS 4.23 2.58 2.56 2.68 4.34 1.33 2.87 6.67%
P/EPS 27.39 8.98 11.26 14.51 36.62 8.42 9.62 19.04%
EY 3.65 11.14 8.88 6.89 2.73 11.87 10.40 -16.00%
DY 6.22 2.21 2.43 0.01 0.01 0.00 0.02 160.17%
P/NAPS 1.61 1.51 1.36 1.31 1.43 2.01 0.93 9.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 25/11/21 26/11/20 19/11/19 19/11/18 17/11/17 -
Price 3.60 3.75 3.00 2.85 2.50 2.90 9.49 -
P/RPS 4.12 2.63 2.65 3.00 4.05 1.31 2.96 5.66%
P/EPS 26.65 9.15 11.65 16.22 34.16 8.31 9.92 17.89%
EY 3.75 10.93 8.58 6.17 2.93 12.03 10.08 -15.18%
DY 6.39 2.17 2.35 0.01 0.01 0.00 0.02 161.34%
P/NAPS 1.57 1.54 1.41 1.46 1.34 1.99 0.96 8.53%

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