[FAREAST] QoQ Cumulative 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- 16.45%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 290,940 205,381 109,264 482,733 336,192 193,276 92,189 115.00%
PBT 75,284 52,937 31,631 190,442 135,179 69,458 36,642 61.54%
Tax -13,114 -9,737 -5,577 -35,002 -19,459 -13,333 -7,584 44.01%
NP 62,170 43,200 26,054 155,440 115,720 56,125 29,058 65.96%
-
NP to SH 51,064 33,071 22,553 125,639 107,889 49,226 26,060 56.52%
-
Tax Rate 17.42% 18.39% 17.63% 18.38% 14.39% 19.20% 20.70% -
Total Cost 228,770 162,181 83,210 327,293 220,472 137,151 63,131 135.73%
-
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 512 - - - 494 - - -
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 17.74% 3.43% 2.26% 10.72% 7.70% 3.66% 2.05% -
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 147.56 145.26 77.28 341.42 237.78 136.70 65.20 72.29%
EPS 25.90 23.39 15.95 88.86 76.31 34.82 18.43 25.43%
DPS 0.26 0.00 0.00 0.00 0.35 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 48.99 34.59 18.40 81.29 56.61 32.55 15.52 115.03%
EPS 8.60 5.57 3.80 21.16 18.17 8.29 4.39 56.49%
DPS 0.09 0.00 0.00 0.00 0.08 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 1.99 7.23 11.03 2.60 3.87 6.44 13.80 -72.46%
P/EPS 11.35 44.89 53.41 9.99 12.06 25.28 48.83 -62.16%
EY 8.81 2.23 1.87 10.01 8.29 3.96 2.05 164.09%
DY 0.09 0.00 0.00 0.00 0.04 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 1.97 9.97 14.00 2.58 3.99 6.51 13.80 -72.65%
P/EPS 11.20 61.91 67.83 9.90 12.44 25.56 48.83 -62.49%
EY 8.93 1.62 1.47 10.10 8.04 3.91 2.05 166.48%
DY 0.09 0.00 0.00 0.00 0.04 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