[FAREAST] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -82.05%
YoY- -13.46%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 379,079 290,940 205,381 109,264 482,733 336,192 193,276 56.49%
PBT 82,706 75,284 52,937 31,631 190,442 135,179 69,458 12.30%
Tax -15,617 -13,114 -9,737 -5,577 -35,002 -19,459 -13,333 11.08%
NP 67,089 62,170 43,200 26,054 155,440 115,720 56,125 12.59%
-
NP to SH 60,354 51,064 33,071 22,553 125,639 107,889 49,226 14.51%
-
Tax Rate 18.88% 17.42% 18.39% 17.63% 18.38% 14.39% 19.20% -
Total Cost 311,990 228,770 162,181 83,210 327,293 220,472 137,151 72.70%
-
Net Worth 360,822 287,869 964,279 996,799 1,172,123 1,401,174 1,343,205 -58.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 512 512 - - - 494 - -
Div Payout % 0.85% 1.00% - - - 0.46% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 360,822 287,869 964,279 996,799 1,172,123 1,401,174 1,343,205 -58.26%
NOSH 593,837 593,837 141,390 141,390 141,390 141,390 141,390 159.63%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.70% 21.37% 21.03% 23.85% 32.20% 34.42% 29.04% -
ROE 16.73% 17.74% 3.43% 2.26% 10.72% 7.70% 3.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 192.26 147.56 145.26 77.28 341.42 237.78 136.70 25.45%
EPS 19.39 25.90 23.39 15.95 88.86 76.31 34.82 -32.24%
DPS 0.26 0.26 0.00 0.00 0.00 0.35 0.00 -
NAPS 1.83 1.46 6.82 7.05 8.29 9.91 9.50 -66.54%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 63.84 48.99 34.59 18.40 81.29 56.61 32.55 56.49%
EPS 10.16 8.60 5.57 3.80 21.16 18.17 8.29 14.48%
DPS 0.09 0.09 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.6076 0.4848 1.6238 1.6786 1.9738 2.3595 2.2619 -58.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.80 2.94 10.50 8.52 8.88 9.20 8.80 -
P/RPS 1.46 1.99 7.23 11.03 2.60 3.87 6.44 -62.71%
P/EPS 9.15 11.35 44.89 53.41 9.99 12.06 25.28 -49.11%
EY 10.93 8.81 2.23 1.87 10.01 8.29 3.96 96.40%
DY 0.09 0.09 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.53 2.01 1.54 1.21 1.07 0.93 0.93 39.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 19/11/18 09/08/18 15/05/18 27/02/18 17/11/17 24/08/17 -
Price 2.90 2.90 14.48 10.82 8.80 9.49 8.90 -
P/RPS 1.51 1.97 9.97 14.00 2.58 3.99 6.51 -62.14%
P/EPS 9.47 11.20 61.91 67.83 9.90 12.44 25.56 -48.32%
EY 10.56 8.93 1.62 1.47 10.10 8.04 3.91 93.58%
DY 0.09 0.09 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.58 1.99 2.12 1.53 1.06 0.96 0.94 41.23%

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