[FAREAST] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -24.32%
YoY- -60.56%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 380,473 366,415 345,214 361,017 379,079 437,481 495,271 -16.08%
PBT 102,456 51,741 50,373 62,067 82,706 130,547 170,033 -28.59%
Tax -18,353 -11,689 -10,859 -12,848 -15,617 -28,657 -31,406 -30.03%
NP 84,103 40,052 39,514 49,219 67,089 101,890 138,627 -28.26%
-
NP to SH 80,132 43,456 42,872 45,677 60,354 68,814 101,289 -14.42%
-
Tax Rate 17.91% 22.59% 21.56% 20.70% 18.88% 21.95% 18.47% -
Total Cost 296,370 326,363 305,700 311,798 311,990 335,591 356,644 -11.58%
-
Net Worth 1,157,984 1,110,477 1,104,538 1,092,660 360,822 287,869 964,279 12.94%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 178 178 138 19 19 19 141 16.75%
Div Payout % 0.22% 0.41% 0.32% 0.04% 0.03% 0.03% 0.14% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,157,984 1,110,477 1,104,538 1,092,660 360,822 287,869 964,279 12.94%
NOSH 593,838 593,838 593,838 593,837 593,837 593,837 141,390 159.63%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 22.10% 10.93% 11.45% 13.63% 17.70% 23.29% 27.99% -
ROE 6.92% 3.91% 3.88% 4.18% 16.73% 23.90% 10.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 64.07 61.70 58.13 60.79 192.26 221.88 350.29 -67.67%
EPS 13.49 7.32 7.22 7.69 30.61 34.90 71.64 -67.04%
DPS 0.03 0.03 0.02 0.00 0.01 0.01 0.10 -55.08%
NAPS 1.95 1.87 1.86 1.84 1.83 1.46 6.82 -56.49%
Adjusted Per Share Value based on latest NOSH - 593,837
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 64.07 61.70 58.13 60.79 63.84 73.67 83.40 -16.07%
EPS 13.49 7.32 7.22 7.69 10.16 11.59 17.06 -14.45%
DPS 0.03 0.03 0.02 0.00 0.00 0.00 0.02 30.94%
NAPS 1.95 1.87 1.86 1.84 0.6076 0.4848 1.6238 12.94%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.79 2.68 2.58 2.76 2.80 2.94 10.50 -
P/RPS 4.35 4.34 4.44 4.54 1.46 1.33 3.00 28.02%
P/EPS 20.68 36.62 35.74 35.88 9.15 8.42 14.66 25.70%
EY 4.84 2.73 2.80 2.79 10.93 11.87 6.82 -20.38%
DY 0.01 0.01 0.01 0.00 0.00 0.00 0.01 0.00%
P/NAPS 1.43 1.43 1.39 1.50 1.53 2.01 1.54 -4.80%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 28/08/19 16/05/19 21/02/19 19/11/18 09/08/18 -
Price 2.65 2.50 2.68 2.77 2.90 2.90 14.48 -
P/RPS 4.14 4.05 4.61 4.56 1.51 1.31 4.13 0.16%
P/EPS 19.64 34.16 37.12 36.01 9.47 8.31 20.21 -1.88%
EY 5.09 2.93 2.69 2.78 10.56 12.03 4.95 1.87%
DY 0.01 0.01 0.01 0.00 0.00 0.00 0.01 0.00%
P/NAPS 1.36 1.34 1.44 1.51 1.58 1.99 2.12 -25.55%

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