[FAREAST] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -48.37%
YoY- -47.66%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 227,535 205,615 102,197 88,139 146,541 117,092 95,931 15.46%
PBT 66,434 34,208 58,137 7,422 55,263 45,163 33,523 12.06%
Tax -9,552 8,140 -9,167 -2,503 -15,543 -8,251 -7,688 3.68%
NP 56,882 42,348 48,970 4,919 39,720 36,912 25,835 14.04%
-
NP to SH 52,967 39,675 45,966 9,290 17,750 35,534 22,079 15.68%
-
Tax Rate 14.38% -23.80% 15.77% 33.72% 28.13% 18.27% 22.93% -
Total Cost 170,653 163,267 53,227 83,220 106,821 80,180 70,096 15.96%
-
Net Worth 1,294,566 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1,237,162 0.75%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 296 11,876 - - - 141 141 13.14%
Div Payout % 0.56% 29.94% - - - 0.40% 0.64% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,294,566 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1,237,162 0.75%
NOSH 593,838 593,838 593,838 593,837 141,390 141,390 141,390 26.99%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.00% 20.60% 47.92% 5.58% 27.11% 31.52% 26.93% -
ROE 4.09% 3.36% 3.97% 2.57% 1.51% 2.67% 1.78% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 38.32 34.62 17.21 44.70 103.64 82.81 67.85 -9.07%
EPS 8.92 6.68 7.74 2.99 12.55 25.13 15.62 -8.90%
DPS 0.05 2.00 0.00 0.00 0.00 0.10 0.10 -10.90%
NAPS 2.18 1.99 1.95 1.83 8.29 9.40 8.75 -20.65%
Adjusted Per Share Value based on latest NOSH - 593,837
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 38.32 34.62 17.21 14.84 24.68 19.72 16.15 15.47%
EPS 8.92 6.68 7.74 1.56 2.99 5.98 3.72 15.67%
DPS 0.05 2.00 0.00 0.00 0.00 0.02 0.02 16.48%
NAPS 2.18 1.99 1.95 0.6076 1.9738 2.2381 2.0833 0.75%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.95 2.82 2.79 2.80 8.88 8.20 7.59 -
P/RPS 7.70 8.14 16.21 6.26 8.57 9.90 11.19 -6.03%
P/EPS 33.07 42.21 36.04 59.43 70.73 32.63 48.61 -6.21%
EY 3.02 2.37 2.77 1.68 1.41 3.06 2.06 6.57%
DY 0.02 0.71 0.00 0.00 0.00 0.01 0.01 12.23%
P/NAPS 1.35 1.42 1.43 1.53 1.07 0.87 0.87 7.59%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 25/02/20 21/02/19 27/02/18 28/02/17 23/02/16 -
Price 3.29 0.00 2.65 2.90 8.80 8.60 7.88 -
P/RPS 8.59 0.00 15.40 6.49 8.49 10.38 11.61 -4.89%
P/EPS 36.89 0.00 34.24 61.55 70.10 34.22 50.46 -5.08%
EY 2.71 0.00 2.92 1.62 1.43 2.92 1.98 5.36%
DY 0.02 0.00 0.00 0.00 0.00 0.01 0.01 12.23%
P/NAPS 1.51 0.00 1.36 1.58 1.06 0.91 0.90 8.99%

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