[FAREAST] QoQ TTM 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- 18.31%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 785,659 845,940 850,618 761,975 694,657 672,737 738,216 4.22%
PBT 274,691 308,401 297,520 249,481 210,452 178,226 163,126 41.40%
Tax -46,778 -51,191 -50,996 -43,216 -35,670 -17,978 -16,021 103.88%
NP 227,913 257,210 246,524 206,265 174,782 160,248 147,105 33.78%
-
NP to SH 217,267 243,343 234,277 196,639 166,209 152,917 138,420 34.95%
-
Tax Rate 17.03% 16.60% 17.14% 17.32% 16.95% 10.09% 9.82% -
Total Cost 557,746 588,730 604,094 555,710 519,875 512,489 591,111 -3.78%
-
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 95,489 48,279 1,068 30,285 30,285 41,865 41,687 73.50%
Div Payout % 43.95% 19.84% 0.46% 15.40% 18.22% 27.38% 30.12% -
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% 30.41% 28.98% 27.07% 25.16% 23.82% 19.93% -
ROE 15.31% 16.86% 17.00% 14.52% 12.84% 12.09% 11.43% -
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 132.30 142.45 143.24 128.31 116.98 113.29 124.31 4.22%
EPS 36.59 40.98 39.45 33.11 27.99 25.75 23.31 34.95%
DPS 16.08 8.13 0.18 5.10 5.10 7.05 7.02 73.50%
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 132.30 142.45 143.24 128.31 116.98 113.29 124.31 4.22%
EPS 36.59 40.98 39.45 33.11 27.99 25.75 23.31 34.95%
DPS 16.08 8.13 0.18 5.10 5.10 7.05 7.02 73.50%
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 2.58 2.52 2.73 2.52 2.56 2.33 12.99%
P/EPS 10.11 8.98 9.15 10.57 10.54 11.26 12.44 -12.87%
EY 9.89 11.14 10.93 9.46 9.49 8.88 8.04 14.76%
DY 4.35 2.21 0.05 1.46 1.73 2.43 2.42 47.67%
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 2.63 2.58 2.91 2.81 2.65 2.33 14.59%
P/EPS 10.33 9.15 9.38 11.26 11.75 11.65 12.44 -11.62%
EY 9.68 10.93 10.66 8.88 8.51 8.58 8.04 13.13%
DY 4.25 2.17 0.05 1.37 1.55 2.35 2.42 45.41%
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