[FAREAST] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 84.4%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 785,659 694,657 667,782 380,473 379,079 483,166 357,163 14.03%
PBT 274,691 210,452 112,313 102,456 82,706 186,554 150,602 10.53%
Tax -46,778 -35,670 -9,038 -18,353 -15,617 -35,002 -21,822 13.54%
NP 227,913 174,782 103,275 84,103 67,089 151,552 128,780 9.97%
-
NP to SH 217,267 166,209 98,066 80,132 60,354 117,444 120,889 10.25%
-
Tax Rate 17.03% 16.95% 8.05% 17.91% 18.88% 18.76% 14.49% -
Total Cost 557,746 519,875 564,507 296,370 311,990 331,614 228,383 16.03%
-
Net Worth 1,419,272 1,294,566 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1.09%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 95,489 30,285 11,995 178 19 141 282 163.89%
Div Payout % 43.95% 18.22% 12.23% 0.22% 0.03% 0.12% 0.23% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,419,272 1,294,566 1,181,737 1,157,984 360,822 1,172,123 1,329,065 1.09%
NOSH 593,838 593,838 593,838 593,838 593,837 141,390 141,390 27.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 29.01% 25.16% 15.47% 22.10% 17.70% 31.37% 36.06% -
ROE 15.31% 12.84% 8.30% 6.92% 16.73% 10.02% 9.10% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 132.30 116.98 112.45 64.07 192.26 341.73 252.61 -10.21%
EPS 36.59 27.99 16.51 13.49 30.61 83.06 85.50 -13.18%
DPS 16.08 5.10 2.02 0.03 0.01 0.10 0.20 107.68%
NAPS 2.39 2.18 1.99 1.95 1.83 8.29 9.40 -20.39%
Adjusted Per Share Value based on latest NOSH - 593,838
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 132.30 116.98 112.45 64.07 63.84 81.36 60.14 14.03%
EPS 36.59 27.99 16.51 13.49 10.16 19.78 20.36 10.25%
DPS 16.08 5.10 2.02 0.03 0.00 0.02 0.05 161.63%
NAPS 2.39 2.18 1.99 1.95 0.6076 1.9738 2.2381 1.09%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.70 2.95 2.82 2.79 2.80 8.88 8.20 -
P/RPS 2.80 2.52 2.51 4.35 1.46 2.60 3.25 -2.45%
P/EPS 10.11 10.54 17.08 20.68 9.15 10.69 9.59 0.88%
EY 9.89 9.49 5.86 4.84 10.93 9.35 10.43 -0.88%
DY 4.35 1.73 0.72 0.01 0.00 0.01 0.02 145.13%
P/NAPS 1.55 1.35 1.42 1.43 1.53 1.07 0.87 10.09%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 23/02/22 24/02/21 25/02/20 21/02/19 27/02/18 28/02/17 -
Price 3.78 3.29 0.00 2.65 2.90 8.80 8.60 -
P/RPS 2.86 2.81 0.00 4.14 1.51 2.58 3.40 -2.84%
P/EPS 10.33 11.75 0.00 19.64 9.47 10.59 10.06 0.44%
EY 9.68 8.51 0.00 5.09 10.56 9.44 9.94 -0.44%
DY 4.25 1.55 0.00 0.01 0.00 0.01 0.02 144.18%
P/NAPS 1.58 1.51 0.00 1.36 1.58 1.06 0.91 9.62%

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