[FAREAST] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 12.52%
YoY- 69.59%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 380,473 379,079 483,166 357,163 327,736 428,343 439,781 -2.38%
PBT 102,456 82,706 186,554 150,602 102,354 129,241 108,706 -0.98%
Tax -18,353 -15,617 -35,002 -21,822 -21,701 -24,987 -23,335 -3.92%
NP 84,103 67,089 151,552 128,780 80,653 104,254 85,371 -0.24%
-
NP to SH 80,132 60,354 117,444 120,889 71,285 93,128 73,798 1.38%
-
Tax Rate 17.91% 18.88% 18.76% 14.49% 21.20% 19.33% 21.47% -
Total Cost 296,370 311,990 331,614 228,383 247,083 324,089 354,410 -2.93%
-
Net Worth 1,157,984 360,822 1,172,123 1,329,065 1,237,162 1,105,669 1,049,113 1.65%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 178 19 141 282 282 494 395 -12.43%
Div Payout % 0.22% 0.03% 0.12% 0.23% 0.40% 0.53% 0.54% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,157,984 360,822 1,172,123 1,329,065 1,237,162 1,105,669 1,049,113 1.65%
NOSH 593,838 593,837 141,390 141,390 141,390 141,390 141,390 27.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 22.10% 17.70% 31.37% 36.06% 24.61% 24.34% 19.41% -
ROE 6.92% 16.73% 10.02% 9.10% 5.76% 8.42% 7.03% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 64.07 192.26 341.73 252.61 231.80 302.95 311.04 -23.14%
EPS 13.49 30.61 83.06 85.50 50.42 65.87 52.19 -20.17%
DPS 0.03 0.01 0.10 0.20 0.20 0.35 0.28 -31.07%
NAPS 1.95 1.83 8.29 9.40 8.75 7.82 7.42 -19.95%
Adjusted Per Share Value based on latest NOSH - 141,390
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 64.07 63.84 81.36 60.14 55.19 72.13 74.06 -2.38%
EPS 13.49 10.16 19.78 20.36 12.00 15.68 12.43 1.37%
DPS 0.03 0.00 0.02 0.05 0.05 0.08 0.07 -13.16%
NAPS 1.95 0.6076 1.9738 2.2381 2.0833 1.8619 1.7667 1.65%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.79 2.80 8.88 8.20 7.59 8.00 7.40 -
P/RPS 4.35 1.46 2.60 3.25 3.27 2.64 2.38 10.56%
P/EPS 20.68 9.15 10.69 9.59 15.05 12.15 14.18 6.48%
EY 4.84 10.93 9.35 10.43 6.64 8.23 7.05 -6.07%
DY 0.01 0.00 0.01 0.02 0.03 0.04 0.04 -20.62%
P/NAPS 1.43 1.53 1.07 0.87 0.87 1.02 1.00 6.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 21/02/19 27/02/18 28/02/17 23/02/16 27/02/15 24/02/14 -
Price 2.65 2.90 8.80 8.60 7.88 8.25 7.40 -
P/RPS 4.14 1.51 2.58 3.40 3.40 2.72 2.38 9.66%
P/EPS 19.64 9.47 10.59 10.06 15.63 12.53 14.18 5.57%
EY 5.09 10.56 9.44 9.94 6.40 7.98 7.05 -5.28%
DY 0.01 0.00 0.01 0.02 0.03 0.04 0.04 -20.62%
P/NAPS 1.36 1.58 1.06 0.91 0.90 1.05 1.00 5.25%

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