[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 67.95%
YoY- 22.38%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 467,122 273,468 119,751 667,782 462,167 203,034 82,123 218.31%
PBT 144,018 77,338 34,598 112,313 78,105 26,525 -3,487 -
Tax -26,118 -14,358 -6,424 -9,038 -17,178 -7,375 -2,294 405.34%
NP 117,900 62,980 28,174 103,275 60,927 19,150 -5,781 -
-
NP to SH 111,299 59,399 26,860 98,066 58,391 19,045 -5,670 -
-
Tax Rate 18.14% 18.57% 18.57% 8.05% 21.99% 27.80% - -
Total Cost 349,222 210,488 91,577 564,507 401,240 183,884 87,904 150.62%
-
Net Worth 1,264,875 1,211,429 1,211,429 1,181,737 1,157,984 1,122,353 1,098,600 9.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 593 29,691 - 20,784 237 - - -
Div Payout % 0.53% 49.99% - 21.19% 0.41% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,264,875 1,211,429 1,211,429 1,181,737 1,157,984 1,122,353 1,098,600 9.84%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,838 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 25.24% 23.03% 23.53% 15.47% 13.18% 9.43% -7.04% -
ROE 8.80% 4.90% 2.22% 8.30% 5.04% 1.70% -0.52% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.66 46.05 20.17 112.45 77.83 34.19 13.83 218.29%
EPS 18.74 10.00 4.52 16.51 9.83 3.21 -0.95 -
DPS 0.10 5.00 0.00 3.50 0.04 0.00 0.00 -
NAPS 2.13 2.04 2.04 1.99 1.95 1.89 1.85 9.84%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 78.66 46.05 20.17 112.45 77.83 34.19 13.83 218.29%
EPS 18.74 10.00 4.52 16.51 9.83 3.21 -0.95 -
DPS 0.10 5.00 0.00 3.50 0.04 0.00 0.00 -
NAPS 2.13 2.04 2.04 1.99 1.95 1.89 1.85 9.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.90 2.90 2.85 2.82 2.55 2.40 2.00 -
P/RPS 3.69 6.30 14.13 2.51 3.28 7.02 14.46 -59.73%
P/EPS 15.47 28.99 63.01 17.08 25.93 74.83 -209.47 -
EY 6.46 3.45 1.59 5.86 3.86 1.34 -0.48 -
DY 0.03 1.72 0.00 1.24 0.02 0.00 0.00 -
P/NAPS 1.36 1.42 1.40 1.42 1.31 1.27 1.08 16.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 25/05/21 24/02/21 26/11/20 25/08/20 18/06/20 -
Price 3.00 2.90 2.92 0.00 2.85 2.22 2.30 -
P/RPS 3.81 6.30 14.48 0.00 3.66 6.49 16.63 -62.52%
P/EPS 16.01 28.99 64.56 0.00 28.98 69.22 -240.89 -
EY 6.25 3.45 1.55 0.00 3.45 1.44 -0.42 -
DY 0.03 1.72 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.41 1.42 1.43 0.00 1.46 1.17 1.24 8.93%

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