[FAREAST] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 39.51%
YoY- 113.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 785,659 824,540 858,858 748,276 694,657 622,829 546,936 27.22%
PBT 274,691 322,622 328,812 294,508 210,452 192,024 154,676 46.49%
Tax -46,778 -55,518 -59,368 -55,880 -35,670 -34,824 -28,716 38.32%
NP 227,913 267,104 269,444 238,628 174,782 157,200 125,960 48.32%
-
NP to SH 217,267 253,834 254,934 229,160 164,266 148,398 118,798 49.38%
-
Tax Rate 17.03% 17.21% 18.06% 18.97% 16.95% 18.14% 18.57% -
Total Cost 557,746 557,436 589,414 509,648 519,875 465,629 420,976 20.56%
-
Net Worth 1,419,272 1,443,026 1,377,704 1,353,950 1,294,566 1,264,875 1,211,429 11.10%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 95,014 63,342 950 - 593 791 59,383 36.68%
Div Payout % 43.73% 24.95% 0.37% - 0.36% 0.53% 49.99% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,419,272 1,443,026 1,377,704 1,353,950 1,294,566 1,264,875 1,211,429 11.10%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,838 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 29.01% 32.39% 31.37% 31.89% 25.16% 25.24% 23.03% -
ROE 15.31% 17.59% 18.50% 16.93% 12.69% 11.73% 9.81% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 132.30 138.85 144.63 126.01 116.98 104.88 92.10 27.22%
EPS 36.59 42.75 42.92 38.60 27.66 24.99 20.00 49.42%
DPS 16.00 10.67 0.16 0.00 0.10 0.13 10.00 36.68%
NAPS 2.39 2.43 2.32 2.28 2.18 2.13 2.04 11.10%
Adjusted Per Share Value based on latest NOSH - 593,838
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 132.30 138.85 144.63 126.01 116.98 104.88 92.10 27.22%
EPS 36.59 42.75 42.92 38.60 27.66 24.99 20.00 49.42%
DPS 16.00 10.67 0.16 0.00 0.10 0.13 10.00 36.68%
NAPS 2.39 2.43 2.32 2.28 2.18 2.13 2.04 11.10%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.70 3.68 3.61 3.50 2.95 2.90 2.90 -
P/RPS 2.80 2.65 2.50 2.78 2.52 2.77 3.15 -7.53%
P/EPS 10.11 8.61 8.41 9.07 10.66 11.60 14.50 -21.31%
EY 9.89 11.62 11.89 11.03 9.38 8.62 6.90 27.04%
DY 4.32 2.90 0.04 0.00 0.03 0.05 3.45 16.12%
P/NAPS 1.55 1.51 1.56 1.54 1.35 1.36 1.42 5.99%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 24/08/22 26/05/22 23/02/22 25/11/21 25/08/21 -
Price 3.78 3.75 3.70 3.73 3.29 3.00 2.90 -
P/RPS 2.86 2.70 2.56 2.96 2.81 2.86 3.15 -6.21%
P/EPS 10.33 8.77 8.62 9.67 11.89 12.00 14.50 -20.18%
EY 9.68 11.40 11.60 10.35 8.41 8.33 6.90 25.24%
DY 4.23 2.84 0.04 0.00 0.03 0.04 3.45 14.51%
P/NAPS 1.58 1.54 1.59 1.64 1.51 1.41 1.42 7.35%

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