[FAREAST] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 87.38%
YoY- 90.61%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 352,070 618,405 467,122 462,167 278,276 290,940 336,192 0.77%
PBT 69,685 241,967 144,018 78,105 44,319 75,284 135,179 -10.45%
Tax -15,786 -41,639 -26,118 -17,178 -9,186 -13,114 -19,459 -3.42%
NP 53,899 200,328 117,900 60,927 35,133 62,170 115,720 -11.95%
-
NP to SH 53,326 190,376 111,299 58,391 34,166 51,064 107,889 -11.07%
-
Tax Rate 22.65% 17.21% 18.14% 21.99% 20.73% 17.42% 14.39% -
Total Cost 298,171 418,077 349,222 401,240 243,143 228,770 220,472 5.15%
-
Net Worth 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 -0.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 29,691 47,507 593 237 178 512 494 97.85%
Div Payout % 55.68% 24.95% 0.53% 0.41% 0.52% 1.00% 0.46% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 1,401,174 -0.42%
NOSH 593,838 593,838 593,838 593,838 593,838 593,837 141,390 27.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.31% 32.39% 25.24% 13.18% 12.63% 21.37% 34.42% -
ROE 3.90% 13.19% 8.80% 5.04% 3.08% 17.74% 7.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.29 104.14 78.66 77.83 46.86 147.56 237.78 -20.65%
EPS 8.98 32.06 18.74 9.83 5.75 25.90 76.31 -29.98%
DPS 5.00 8.00 0.10 0.04 0.03 0.26 0.35 55.73%
NAPS 2.30 2.43 2.13 1.95 1.87 1.46 9.91 -21.59%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.29 104.14 78.66 77.83 46.86 48.99 56.61 0.77%
EPS 8.98 32.06 18.74 9.83 5.75 8.60 18.17 -11.07%
DPS 5.00 8.00 0.10 0.04 0.03 0.09 0.08 99.14%
NAPS 2.30 2.43 2.13 1.95 1.87 0.4848 2.3595 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.70 3.68 2.90 2.55 2.68 2.94 9.20 -
P/RPS 6.24 3.53 3.69 3.28 5.72 1.99 3.87 8.28%
P/EPS 41.20 11.48 15.47 25.93 46.58 11.35 12.06 22.71%
EY 2.43 8.71 6.46 3.86 2.15 8.81 8.29 -18.48%
DY 1.35 2.17 0.03 0.02 0.01 0.09 0.04 79.71%
P/NAPS 1.61 1.51 1.36 1.31 1.43 2.01 0.93 9.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 25/11/21 26/11/20 19/11/19 19/11/18 17/11/17 -
Price 3.60 3.75 3.00 2.85 2.50 2.90 9.49 -
P/RPS 6.07 3.60 3.81 3.66 5.33 1.97 3.99 7.23%
P/EPS 40.09 11.70 16.01 28.98 43.45 11.20 12.44 21.52%
EY 2.49 8.55 6.25 3.45 2.30 8.93 8.04 -17.73%
DY 1.39 2.13 0.03 0.01 0.01 0.09 0.04 80.59%
P/NAPS 1.57 1.54 1.41 1.46 1.34 1.99 0.96 8.53%

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