[FAREAST] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -12.66%
YoY- 3.93%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 667,782 380,473 379,079 482,733 357,163 327,736 428,343 7.67%
PBT 112,313 102,456 82,706 190,442 150,602 102,354 129,241 -2.31%
Tax -9,038 -18,353 -15,617 -35,002 -21,822 -21,701 -24,987 -15.57%
NP 103,275 84,103 67,089 155,440 128,780 80,653 104,254 -0.15%
-
NP to SH 98,066 80,132 60,354 125,639 120,889 71,282 93,128 0.86%
-
Tax Rate 8.05% 17.91% 18.88% 18.38% 14.49% 21.20% 19.33% -
Total Cost 564,507 296,370 311,990 327,293 228,383 247,083 324,089 9.68%
-
Net Worth 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1,237,162 1,105,669 1.11%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 20,784 - 512 - 353 424 353 97.11%
Div Payout % 21.19% - 0.85% - 0.29% 0.60% 0.38% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1,237,162 1,105,669 1.11%
NOSH 593,838 593,838 593,837 141,390 141,390 141,390 141,390 26.99%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 15.47% 22.10% 17.70% 32.20% 36.06% 24.61% 24.34% -
ROE 8.30% 6.92% 16.73% 10.72% 9.10% 5.76% 8.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.45 64.07 192.26 341.42 252.61 231.80 302.95 -15.21%
EPS 16.51 13.49 19.39 88.86 85.50 50.42 65.87 -20.57%
DPS 3.50 0.00 0.26 0.00 0.25 0.30 0.25 55.18%
NAPS 1.99 1.95 1.83 8.29 9.40 8.75 7.82 -20.37%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.45 64.07 63.84 81.29 60.14 55.19 72.13 7.67%
EPS 16.51 13.49 10.16 21.16 20.36 12.00 15.68 0.86%
DPS 3.50 0.00 0.09 0.00 0.06 0.07 0.06 96.81%
NAPS 1.99 1.95 0.6076 1.9738 2.2381 2.0833 1.8619 1.11%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.82 2.79 2.80 8.88 8.20 7.59 8.00 -
P/RPS 2.51 4.35 1.46 2.60 3.25 3.27 2.64 -0.83%
P/EPS 17.08 20.68 9.15 9.99 9.59 15.05 12.15 5.83%
EY 5.86 4.84 10.93 10.01 10.43 6.64 8.23 -5.49%
DY 1.24 0.00 0.09 0.00 0.03 0.04 0.03 85.83%
P/NAPS 1.42 1.43 1.53 1.07 0.87 0.87 1.02 5.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 28/02/17 23/02/16 27/02/15 -
Price 0.00 2.65 2.90 8.80 8.60 7.88 8.25 -
P/RPS 0.00 4.14 1.51 2.58 3.40 3.40 2.72 -
P/EPS 0.00 19.64 9.47 9.90 10.06 15.63 12.53 -
EY 0.00 5.09 10.56 10.10 9.94 6.40 7.98 -
DY 0.00 0.00 0.09 0.00 0.03 0.04 0.03 -
P/NAPS 0.00 1.36 1.58 1.06 0.91 0.90 1.05 -

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