[FAREAST] YoY 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- 65.47%
YoY- 36.84%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 252,824 143,742 188,976 193,654 259,133 106,760 85,559 19.77%
PBT 87,207 41,658 77,561 66,680 51,580 23,715 22,347 25.44%
Tax -16,740 -7,772 -11,955 -11,760 -9,803 -4,207 -3,377 30.54%
NP 70,467 33,886 65,606 54,920 41,777 19,508 18,970 24.42%
-
NP to SH 64,448 31,546 62,909 53,843 39,346 18,577 17,993 23.67%
-
Tax Rate 19.20% 18.66% 15.41% 17.64% 19.01% 17.74% 15.11% -
Total Cost 182,357 109,856 123,370 138,734 217,356 87,252 66,589 18.26%
-
Net Worth 1,460,841 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 31.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 41,568 29,691 47,507 296 118 59 19 259.88%
Div Payout % 64.50% 94.12% 75.52% 0.55% 0.30% 0.32% 0.11% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,460,841 1,365,827 1,443,026 1,264,875 1,157,984 1,110,477 287,869 31.05%
NOSH 593,838 593,838 593,838 593,838 593,838 593,838 593,837 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 27.87% 23.57% 34.72% 28.36% 16.12% 18.27% 22.17% -
ROE 4.41% 2.31% 4.36% 4.26% 3.40% 1.67% 6.25% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 42.57 24.21 31.82 32.61 43.64 17.98 43.39 -0.31%
EPS 10.85 5.31 10.59 9.07 6.63 3.13 9.13 2.91%
DPS 7.00 5.00 8.00 0.05 0.02 0.01 0.01 197.68%
NAPS 2.46 2.30 2.43 2.13 1.95 1.87 1.46 9.07%
Adjusted Per Share Value based on latest NOSH - 593,838
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 42.57 24.21 31.82 32.61 43.64 17.98 14.41 19.76%
EPS 10.85 5.31 10.59 9.07 6.63 3.13 3.03 23.66%
DPS 7.00 5.00 8.00 0.05 0.02 0.01 0.00 -
NAPS 2.46 2.30 2.43 2.13 1.95 1.87 0.4848 31.05%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.50 3.70 3.68 2.90 2.55 2.68 2.94 -
P/RPS 8.22 15.29 11.56 8.89 5.84 14.91 6.78 3.25%
P/EPS 32.25 69.65 34.74 31.98 38.49 85.67 32.22 0.01%
EY 3.10 1.44 2.88 3.13 2.60 1.17 3.10 0.00%
DY 2.00 1.35 2.17 0.02 0.01 0.00 0.00 -
P/NAPS 1.42 1.61 1.51 1.36 1.31 1.43 2.01 -5.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 25/11/22 25/11/21 26/11/20 19/11/19 19/11/18 -
Price 3.52 3.60 3.75 3.00 2.85 2.50 2.90 -
P/RPS 8.27 14.87 11.78 9.20 6.53 13.91 6.68 3.61%
P/EPS 32.43 67.77 35.40 33.09 43.01 79.92 31.78 0.33%
EY 3.08 1.48 2.82 3.02 2.32 1.25 3.15 -0.37%
DY 1.99 1.39 2.13 0.02 0.01 0.00 0.00 -
P/NAPS 1.43 1.57 1.54 1.41 1.46 1.34 1.99 -5.35%

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