[FAREAST] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- 22.38%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 542,359 785,659 694,657 667,782 380,473 379,079 482,733 1.95%
PBT 130,138 274,691 210,452 112,313 102,456 82,706 190,442 -6.14%
Tax -24,047 -46,778 -35,670 -9,038 -18,353 -15,617 -35,002 -6.06%
NP 106,091 227,913 174,782 103,275 84,103 67,089 155,440 -6.16%
-
NP to SH 99,185 217,267 164,266 98,066 80,132 60,354 125,639 -3.86%
-
Tax Rate 18.48% 17.03% 16.95% 8.05% 17.91% 18.88% 18.38% -
Total Cost 436,268 557,746 519,875 564,507 296,370 311,990 327,293 4.90%
-
Net Worth 1,383,642 1,419,272 1,294,566 1,181,737 1,157,984 360,822 1,172,123 2.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 89,075 95,014 593 20,784 - 512 - -
Div Payout % 89.81% 43.73% 0.36% 21.19% - 0.85% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,383,642 1,419,272 1,294,566 1,181,737 1,157,984 360,822 1,172,123 2.80%
NOSH 593,838 593,838 593,838 593,838 593,838 593,837 141,390 27.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 19.56% 29.01% 25.16% 15.47% 22.10% 17.70% 32.20% -
ROE 7.17% 15.31% 12.69% 8.30% 6.92% 16.73% 10.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.33 132.30 116.98 112.45 64.07 192.26 341.42 -19.72%
EPS 16.70 36.59 27.66 16.51 13.49 19.39 88.86 -24.30%
DPS 15.00 16.00 0.10 3.50 0.00 0.26 0.00 -
NAPS 2.33 2.39 2.18 1.99 1.95 1.83 8.29 -19.05%
Adjusted Per Share Value based on latest NOSH - 593,838
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 91.33 132.30 116.98 112.45 64.07 63.84 81.29 1.95%
EPS 16.70 36.59 27.66 16.51 13.49 10.16 21.16 -3.86%
DPS 15.00 16.00 0.10 3.50 0.00 0.09 0.00 -
NAPS 2.33 2.39 2.18 1.99 1.95 0.6076 1.9738 2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.60 3.70 2.95 2.82 2.79 2.80 8.88 -
P/RPS 3.94 2.80 2.52 2.51 4.35 1.46 2.60 7.17%
P/EPS 21.55 10.11 10.66 17.08 20.68 9.15 9.99 13.66%
EY 4.64 9.89 9.38 5.86 4.84 10.93 10.01 -12.02%
DY 4.17 4.32 0.03 1.24 0.00 0.09 0.00 -
P/NAPS 1.55 1.55 1.35 1.42 1.43 1.53 1.07 6.36%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 23/02/22 24/02/21 25/02/20 21/02/19 27/02/18 -
Price 3.70 3.78 3.29 0.00 2.65 2.90 8.80 -
P/RPS 4.05 2.86 2.81 0.00 4.14 1.51 2.58 7.80%
P/EPS 22.15 10.33 11.89 0.00 19.64 9.47 9.90 14.35%
EY 4.51 9.68 8.41 0.00 5.09 10.56 10.10 -12.56%
DY 4.05 4.23 0.03 0.00 0.00 0.09 0.00 -
P/NAPS 1.59 1.58 1.51 0.00 1.36 1.58 1.06 6.98%

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