[FAREAST] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
09-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -26.68%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 546,936 406,068 343,032 410,762 386,552 281,448 279,242 11.84%
PBT 154,676 53,050 41,208 105,874 138,916 51,194 60,514 16.91%
Tax -28,716 -14,750 -9,958 -19,474 -26,666 -11,052 -12,342 15.09%
NP 125,960 38,300 31,250 86,400 112,250 40,142 48,172 17.35%
-
NP to SH 118,798 38,090 31,178 66,142 98,452 31,860 41,664 19.06%
-
Tax Rate 18.57% 27.80% 24.17% 18.39% 19.20% 21.59% 20.40% -
Total Cost 420,976 367,768 311,782 324,362 274,302 241,306 231,070 10.50%
-
Net Worth 1,211,429 1,122,353 1,104,538 964,279 1,343,205 1,232,920 1,126,878 1.21%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 59,383 - 237 - - - - -
Div Payout % 49.99% - 0.76% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,211,429 1,122,353 1,104,538 964,279 1,343,205 1,232,920 1,126,878 1.21%
NOSH 593,838 593,838 593,838 141,390 141,390 141,390 141,390 26.99%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 23.03% 9.43% 9.11% 21.03% 29.04% 14.26% 17.25% -
ROE 9.81% 3.39% 2.82% 6.86% 7.33% 2.58% 3.70% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 92.10 68.38 57.77 290.52 273.39 199.06 197.50 -11.92%
EPS 20.00 6.42 5.26 46.78 69.64 22.54 29.46 -6.24%
DPS 10.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.89 1.86 6.82 9.50 8.72 7.97 -20.30%
Adjusted Per Share Value based on latest NOSH - 141,390
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 92.10 68.38 57.77 69.17 65.09 47.39 47.02 11.84%
EPS 20.00 6.42 5.26 11.14 16.58 5.37 7.02 19.04%
DPS 10.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.89 1.86 1.6238 2.2619 2.0762 1.8976 1.21%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.90 2.40 2.58 10.50 8.80 7.74 8.20 -
P/RPS 3.15 3.51 4.47 3.61 3.22 3.89 4.15 -4.48%
P/EPS 14.50 37.42 49.14 22.45 12.64 34.35 27.83 -10.28%
EY 6.90 2.67 2.03 4.46 7.91 2.91 3.59 11.49%
DY 3.45 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.27 1.39 1.54 0.93 0.89 1.03 5.49%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 25/08/20 28/08/19 09/08/18 24/08/17 10/08/16 18/08/15 -
Price 2.90 2.22 2.68 14.48 8.90 7.80 8.11 -
P/RPS 3.15 3.25 4.64 4.98 3.26 3.92 4.11 -4.33%
P/EPS 14.50 34.61 51.05 30.95 12.78 34.62 27.52 -10.12%
EY 6.90 2.89 1.96 3.23 7.82 2.89 3.63 11.28%
DY 3.45 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.17 1.44 2.12 0.94 0.89 1.02 5.66%

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