[FAREAST] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[FAREAST] FAR EAST HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.17%
YoY- 96.13%
Quarter Report
Latest QR
Upcoming QR
FAREAST's Result
FAREAST's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 578,112 708,347 761,975 705,410 371,394 361,017 500,241 2.43%
PBT 149,308 221,004 249,481 150,398 87,977 62,067 184,559 -3.46%
Tax -27,548 -37,994 -43,216 -13,168 -17,839 -12,848 -33,719 -3.30%
NP 121,760 183,010 206,265 137,230 70,138 49,219 150,840 -3.50%
-
NP to SH 112,027 175,836 196,639 130,596 66,586 45,677 115,823 -0.55%
-
Tax Rate 18.45% 17.19% 17.32% 8.76% 20.28% 20.70% 18.27% -
Total Cost 456,352 525,337 555,710 568,180 301,256 311,798 349,401 4.54%
-
Net Worth 1,413,334 1,437,088 1,353,950 1,211,429 1,098,600 1,092,660 996,799 5.98%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 118,767 95,489 30,285 11,995 178 19 141 206.99%
Div Payout % 106.02% 54.31% 15.40% 9.19% 0.27% 0.04% 0.12% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,413,334 1,437,088 1,353,950 1,211,429 1,098,600 1,092,660 996,799 5.98%
NOSH 593,838 593,838 593,838 593,838 593,838 593,837 141,390 26.99%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.06% 25.84% 27.07% 19.45% 18.89% 13.63% 30.15% -
ROE 7.93% 12.24% 14.52% 10.78% 6.06% 4.18% 11.62% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 97.35 119.28 128.31 118.79 62.54 60.79 353.80 -19.33%
EPS 18.86 29.61 33.11 21.99 11.21 7.69 81.92 -21.69%
DPS 20.00 16.08 5.10 2.02 0.03 0.00 0.10 141.63%
NAPS 2.38 2.42 2.28 2.04 1.85 1.84 7.05 -16.54%
Adjusted Per Share Value based on latest NOSH - 593,838
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 97.35 119.28 128.31 118.79 62.54 60.79 84.24 2.43%
EPS 18.86 29.61 33.11 21.99 11.21 7.69 19.50 -0.55%
DPS 20.00 16.08 5.10 2.02 0.03 0.00 0.02 215.89%
NAPS 2.38 2.42 2.28 2.04 1.85 1.84 1.6786 5.98%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.60 3.80 3.50 2.85 2.00 2.76 8.52 -
P/RPS 3.70 3.19 2.73 2.40 3.20 4.54 2.41 7.39%
P/EPS 19.08 12.83 10.57 12.96 17.84 35.88 10.40 10.63%
EY 5.24 7.79 9.46 7.72 5.61 2.79 9.61 -9.60%
DY 5.56 4.23 1.46 0.71 0.02 0.00 0.01 186.48%
P/NAPS 1.51 1.57 1.54 1.40 1.08 1.50 1.21 3.75%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 26/05/22 25/05/21 18/06/20 16/05/19 15/05/18 -
Price 3.50 3.85 3.73 2.92 2.30 2.77 10.82 -
P/RPS 3.60 3.23 2.91 2.46 3.68 4.56 3.06 2.74%
P/EPS 18.55 13.00 11.26 13.28 20.51 36.01 13.21 5.81%
EY 5.39 7.69 8.88 7.53 4.88 2.78 7.57 -5.49%
DY 5.71 4.18 1.37 0.69 0.01 0.00 0.01 187.75%
P/NAPS 1.47 1.59 1.64 1.43 1.24 1.51 1.53 -0.66%

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