[FAREAST] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1.63%
YoY- 33.5%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 190,289 167,254 227,535 205,615 102,197 88,139 146,541 4.44%
PBT 60,453 32,724 66,434 34,208 58,137 7,422 55,263 1.50%
Tax -8,261 -5,139 -9,552 8,140 -9,167 -2,503 -15,543 -9.99%
NP 52,192 27,585 56,882 42,348 48,970 4,919 39,720 4.65%
-
NP to SH 45,859 26,891 52,967 39,675 45,966 9,290 17,750 17.13%
-
Tax Rate 13.67% 15.70% 14.38% -23.80% 15.77% 33.72% 28.13% -
Total Cost 138,097 139,669 170,653 163,267 53,227 83,220 106,821 4.37%
-
Net Worth 1,383,642 1,419,272 1,294,566 1,181,737 1,157,984 360,822 1,172,123 2.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 29,691 47,507 296 11,876 - - - -
Div Payout % 64.75% 176.67% 0.56% 29.94% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,383,642 1,419,272 1,294,566 1,181,737 1,157,984 360,822 1,172,123 2.80%
NOSH 593,838 593,838 593,838 593,838 593,838 593,837 141,390 27.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 27.43% 16.49% 25.00% 20.60% 47.92% 5.58% 27.11% -
ROE 3.31% 1.89% 4.09% 3.36% 3.97% 2.57% 1.51% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.04 28.16 38.32 34.62 17.21 44.70 103.64 -17.76%
EPS 7.72 4.53 8.92 6.68 7.74 2.99 12.55 -7.77%
DPS 5.00 8.00 0.05 2.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 2.18 1.99 1.95 1.83 8.29 -19.05%
Adjusted Per Share Value based on latest NOSH - 593,838
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 32.04 28.16 38.32 34.62 17.21 14.84 24.68 4.44%
EPS 7.72 4.53 8.92 6.68 7.74 1.56 2.99 17.11%
DPS 5.00 8.00 0.05 2.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 2.18 1.99 1.95 0.6076 1.9738 2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.60 3.70 2.95 2.82 2.79 2.80 8.88 -
P/RPS 11.23 13.14 7.70 8.14 16.21 6.26 8.57 4.60%
P/EPS 46.62 81.71 33.07 42.21 36.04 59.43 70.73 -6.70%
EY 2.15 1.22 3.02 2.37 2.77 1.68 1.41 7.28%
DY 1.39 2.16 0.02 0.71 0.00 0.00 0.00 -
P/NAPS 1.55 1.55 1.35 1.42 1.43 1.53 1.07 6.36%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 23/02/22 24/02/21 25/02/20 21/02/19 27/02/18 -
Price 3.70 3.78 3.29 0.00 2.65 2.90 8.80 -
P/RPS 11.55 13.42 8.59 0.00 15.40 6.49 8.49 5.26%
P/EPS 47.91 83.47 36.89 0.00 34.24 61.55 70.10 -6.14%
EY 2.09 1.20 2.71 0.00 2.92 1.62 1.43 6.52%
DY 1.35 2.12 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.58 1.51 0.00 1.36 1.58 1.06 6.98%

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