[FAREAST] QoQ Cumulative 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- -65.12%
YoY- 113.29%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 785,659 618,405 429,429 187,069 694,657 467,122 273,468 101.70%
PBT 274,691 241,967 164,406 73,627 210,452 144,018 77,338 132.25%
Tax -46,778 -41,639 -29,684 -13,970 -35,670 -26,118 -14,358 119.29%
NP 227,913 200,328 134,722 59,657 174,782 117,900 62,980 135.15%
-
NP to SH 217,267 190,376 127,467 57,290 164,266 111,299 59,399 136.83%
-
Tax Rate 17.03% 17.21% 18.06% 18.97% 16.95% 18.14% 18.57% -
Total Cost 557,746 418,077 294,707 127,412 519,875 349,222 210,488 91.14%
-
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 47,507 475 - 593 593 29,691 116.69%
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% 13.19% 9.25% 4.23% 12.69% 8.80% 4.90% -
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 132.30 104.14 72.31 31.50 116.98 78.66 46.05 101.70%
EPS 36.59 32.06 21.46 9.65 27.66 18.74 10.00 136.89%
DPS 16.00 8.00 0.08 0.00 0.10 0.10 5.00 116.69%
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 132.30 104.14 72.31 31.50 116.98 78.66 46.05 101.70%
EPS 36.59 32.06 21.46 9.65 27.66 18.74 10.00 136.89%
DPS 16.00 8.00 0.08 0.00 0.10 0.10 5.00 116.69%
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 3.53 4.99 11.11 2.52 3.69 6.30 -41.67%
P/EPS 10.11 11.48 16.82 36.28 10.66 15.47 28.99 -50.35%
EY 9.89 8.71 5.95 2.76 9.38 6.46 3.45 101.41%
DY 4.32 2.17 0.02 0.00 0.03 0.03 1.72 84.46%
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 3.60 5.12 11.84 2.81 3.81 6.30 -40.84%
P/EPS 10.33 11.70 17.24 38.66 11.89 16.01 28.99 -49.64%
EY 9.68 8.55 5.80 2.59 8.41 6.25 3.45 98.55%
DY 4.23 2.13 0.02 0.00 0.03 0.03 1.72 81.89%
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