[FAREAST] QoQ TTM 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- -1.38%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 379,079 437,481 495,271 500,241 483,166 453,717 409,715 -5.03%
PBT 82,706 130,547 170,033 184,559 186,554 176,454 194,462 -43.35%
Tax -15,617 -28,657 -31,406 -33,719 -35,002 -27,710 -29,629 -34.67%
NP 67,089 101,890 138,627 150,840 151,552 148,744 164,833 -44.98%
-
NP to SH 60,354 68,814 101,289 115,823 117,444 135,228 154,184 -46.39%
-
Tax Rate 18.88% 21.95% 18.47% 18.27% 18.76% 15.70% 15.24% -
Total Cost 311,990 335,591 356,644 349,401 331,614 304,973 244,882 17.47%
-
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 19 19 141 141 141 282 282 -83.36%
Div Payout % 0.03% 0.03% 0.14% 0.12% 0.12% 0.21% 0.18% -
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% 23.29% 27.99% 30.15% 31.37% 32.78% 40.23% -
ROE 16.73% 23.90% 10.50% 11.62% 10.02% 9.65% 11.48% -
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 192.26 221.88 350.29 353.80 341.73 320.90 289.78 -23.87%
EPS 30.61 34.90 71.64 81.92 83.06 95.64 109.05 -57.03%
DPS 0.01 0.01 0.10 0.10 0.10 0.20 0.20 -86.35%
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 73.67 83.40 84.24 81.36 76.40 68.99 -5.02%
EPS 10.16 11.59 17.06 19.50 19.78 22.77 25.96 -46.40%
DPS 0.00 0.00 0.02 0.02 0.02 0.05 0.05 -
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 1.33 3.00 2.41 2.60 2.87 3.04 -38.59%
P/EPS 9.15 8.42 14.66 10.40 10.69 9.62 8.07 8.70%
EY 10.93 11.87 6.82 9.61 9.35 10.40 12.39 -7.99%
DY 0.00 0.00 0.01 0.01 0.01 0.02 0.02 -
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 1.31 4.13 3.06 2.58 2.96 3.07 -37.60%
P/EPS 9.47 8.31 20.21 13.21 10.59 9.92 8.16 10.40%
EY 10.56 12.03 4.95 7.57 9.44 10.08 12.25 -9.39%
DY 0.00 0.00 0.01 0.01 0.01 0.02 0.02 -
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