[FAREAST] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 46.11%
YoY- -33.09%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 824,540 622,829 616,222 371,034 387,920 448,256 320,094 17.07%
PBT 322,622 192,024 104,140 59,092 100,378 180,238 140,585 14.84%
Tax -55,518 -34,824 -22,904 -12,248 -17,485 -25,945 -18,094 20.53%
NP 267,104 157,200 81,236 46,844 82,893 154,293 122,490 13.86%
-
NP to SH 253,834 148,398 77,854 45,554 68,085 143,852 113,806 14.29%
-
Tax Rate 17.21% 18.14% 21.99% 20.73% 17.42% 14.39% 12.87% -
Total Cost 557,436 465,629 534,986 324,190 305,026 293,962 197,604 18.85%
-
Net Worth 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 1,302,201 1.72%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 63,342 791 316 237 683 659 471 126.26%
Div Payout % 24.95% 0.53% 0.41% 0.52% 1.00% 0.46% 0.41% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 1,302,201 1.72%
NOSH 593,838 593,838 593,838 593,838 593,837 141,390 141,390 27.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 32.39% 25.24% 13.18% 12.63% 21.37% 34.42% 38.27% -
ROE 17.59% 11.73% 6.72% 4.10% 23.65% 10.27% 8.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 138.85 104.88 103.77 62.48 196.74 317.04 226.39 -7.82%
EPS 42.75 24.99 13.11 7.67 34.53 101.75 80.49 -10.00%
DPS 10.67 0.13 0.05 0.04 0.35 0.47 0.33 78.44%
NAPS 2.43 2.13 1.95 1.87 1.46 9.91 9.21 -19.90%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 138.85 104.88 103.77 62.48 65.32 75.48 53.90 17.07%
EPS 42.75 24.99 13.11 7.67 11.47 24.22 19.16 14.30%
DPS 10.67 0.13 0.05 0.04 0.12 0.11 0.08 125.95%
NAPS 2.43 2.13 1.95 1.87 0.4848 2.3595 2.1929 1.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.68 2.90 2.55 2.68 2.94 9.20 7.63 -
P/RPS 2.65 2.77 2.46 4.29 1.49 2.90 3.37 -3.92%
P/EPS 8.61 11.60 19.45 34.94 8.51 9.04 9.48 -1.59%
EY 11.62 8.62 5.14 2.86 11.75 11.06 10.55 1.62%
DY 2.90 0.05 0.02 0.01 0.12 0.05 0.04 104.13%
P/NAPS 1.51 1.36 1.31 1.43 2.01 0.93 0.83 10.48%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 26/11/20 19/11/19 19/11/18 17/11/17 17/11/16 -
Price 3.75 3.00 2.85 2.50 2.90 9.49 7.72 -
P/RPS 2.70 2.86 2.75 4.00 1.47 2.99 3.41 -3.81%
P/EPS 8.77 12.00 21.74 32.59 8.40 9.33 9.59 -1.47%
EY 11.40 8.33 4.60 3.07 11.91 10.72 10.43 1.49%
DY 2.84 0.04 0.02 0.02 0.12 0.05 0.04 103.42%
P/NAPS 1.54 1.41 1.46 1.34 1.99 0.96 0.84 10.62%

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