[FAREAST] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 47.59%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 618,405 429,429 187,069 694,657 467,122 273,468 119,751 198.46%
PBT 241,967 164,406 73,627 210,452 144,018 77,338 34,598 265.27%
Tax -41,639 -29,684 -13,970 -35,670 -26,118 -14,358 -6,424 247.24%
NP 200,328 134,722 59,657 174,782 117,900 62,980 28,174 269.32%
-
NP to SH 190,376 127,467 57,290 164,266 111,299 59,399 26,860 268.54%
-
Tax Rate 17.21% 18.06% 18.97% 16.95% 18.14% 18.57% 18.57% -
Total Cost 418,077 294,707 127,412 519,875 349,222 210,488 91,577 174.94%
-
Net Worth 1,443,026 1,377,704 1,353,950 1,294,566 1,264,875 1,211,429 1,211,429 12.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 47,507 475 - 593 593 29,691 - -
Div Payout % 24.95% 0.37% - 0.36% 0.53% 49.99% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,443,026 1,377,704 1,353,950 1,294,566 1,264,875 1,211,429 1,211,429 12.35%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,838 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 32.39% 31.37% 31.89% 25.16% 25.24% 23.03% 23.53% -
ROE 13.19% 9.25% 4.23% 12.69% 8.80% 4.90% 2.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 104.14 72.31 31.50 116.98 78.66 46.05 20.17 198.42%
EPS 32.06 21.46 9.65 27.66 18.74 10.00 4.52 268.72%
DPS 8.00 0.08 0.00 0.10 0.10 5.00 0.00 -
NAPS 2.43 2.32 2.28 2.18 2.13 2.04 2.04 12.35%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 104.14 72.31 31.50 116.98 78.66 46.05 20.17 198.42%
EPS 32.06 21.46 9.65 27.66 18.74 10.00 4.52 268.72%
DPS 8.00 0.08 0.00 0.10 0.10 5.00 0.00 -
NAPS 2.43 2.32 2.28 2.18 2.13 2.04 2.04 12.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.68 3.61 3.50 2.95 2.90 2.90 2.85 -
P/RPS 3.53 4.99 11.11 2.52 3.69 6.30 14.13 -60.30%
P/EPS 11.48 16.82 36.28 10.66 15.47 28.99 63.01 -67.82%
EY 8.71 5.95 2.76 9.38 6.46 3.45 1.59 210.43%
DY 2.17 0.02 0.00 0.03 0.03 1.72 0.00 -
P/NAPS 1.51 1.56 1.54 1.35 1.36 1.42 1.40 5.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 26/05/22 23/02/22 25/11/21 25/08/21 25/05/21 -
Price 3.75 3.70 3.73 3.29 3.00 2.90 2.92 -
P/RPS 3.60 5.12 11.84 2.81 3.81 6.30 14.48 -60.42%
P/EPS 11.70 17.24 38.66 11.89 16.01 28.99 64.56 -67.94%
EY 8.55 5.80 2.59 8.41 6.25 3.45 1.55 211.86%
DY 2.13 0.02 0.00 0.03 0.03 1.72 0.00 -
P/NAPS 1.54 1.59 1.64 1.51 1.41 1.42 1.43 5.05%

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