[FAREAST] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -12.66%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 387,920 410,762 437,056 482,733 448,256 386,552 368,756 3.43%
PBT 100,378 105,874 126,524 190,442 180,238 138,916 146,568 -22.28%
Tax -17,485 -19,474 -22,308 -35,002 -25,945 -26,666 -30,336 -30.71%
NP 82,893 86,400 104,216 155,440 154,293 112,250 116,232 -20.16%
-
NP to SH 68,085 66,142 90,212 125,639 143,852 98,452 104,240 -24.70%
-
Tax Rate 17.42% 18.39% 17.63% 18.38% 14.39% 19.20% 20.70% -
Total Cost 305,026 324,362 332,840 327,293 293,962 274,302 252,524 13.40%
-
Net Worth 287,869 964,279 996,799 1,172,123 1,401,174 1,343,205 1,272,510 -62.83%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 683 - - - 659 - - -
Div Payout % 1.00% - - - 0.46% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 287,869 964,279 996,799 1,172,123 1,401,174 1,343,205 1,272,510 -62.83%
NOSH 593,837 141,390 141,390 141,390 141,390 141,390 141,390 160.08%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 21.37% 21.03% 23.85% 32.20% 34.42% 29.04% 31.52% -
ROE 23.65% 6.86% 9.05% 10.72% 10.27% 7.33% 8.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 196.74 290.52 309.11 341.42 317.04 273.39 260.81 -17.11%
EPS 34.53 46.78 63.80 88.86 101.75 69.64 73.72 -39.65%
DPS 0.35 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 1.46 6.82 7.05 8.29 9.91 9.50 9.00 -70.22%
Adjusted Per Share Value based on latest NOSH - 141,390
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.32 69.17 73.60 81.29 75.48 65.09 62.10 3.42%
EPS 11.47 11.14 15.19 21.16 24.22 16.58 17.55 -24.66%
DPS 0.12 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.4848 1.6238 1.6786 1.9738 2.3595 2.2619 2.1429 -62.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.94 10.50 8.52 8.88 9.20 8.80 9.00 -
P/RPS 1.49 3.61 2.76 2.60 2.90 3.22 3.45 -42.83%
P/EPS 8.51 22.45 13.35 9.99 9.04 12.64 12.21 -21.37%
EY 11.75 4.46 7.49 10.01 11.06 7.91 8.19 27.17%
DY 0.12 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 2.01 1.54 1.21 1.07 0.93 0.93 1.00 59.20%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 09/08/18 15/05/18 27/02/18 17/11/17 24/08/17 23/05/17 -
Price 2.90 14.48 10.82 8.80 9.49 8.90 9.00 -
P/RPS 1.47 4.98 3.50 2.58 2.99 3.26 3.45 -43.34%
P/EPS 8.40 30.95 16.96 9.90 9.33 12.78 12.21 -22.05%
EY 11.91 3.23 5.90 10.10 10.72 7.82 8.19 28.32%
DY 0.12 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.99 2.12 1.53 1.06 0.96 0.94 1.00 58.14%

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