[FFB] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[FFB] FARM FRESH BERHAD
Announcement Date
18-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -18.28%
YoY- 154.01%
Quarter Report
Latest QR
Upcoming QR
FFB's Result
FFB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 612,322 576,088 501,921 498,472 514,374 539,132 490,498 15.92%
PBT 54,618 56,732 65,684 66,104 70,414 64,720 67,589 -13.23%
Tax -1,250 4,520 12,881 15,564 28,556 11,520 -34,761 -89.08%
NP 53,368 61,252 78,565 81,668 98,970 76,240 32,828 38.21%
-
NP to SH 52,844 60,944 79,887 82,937 101,486 76,836 36,228 28.58%
-
Tax Rate 2.29% -7.97% -19.61% -23.54% -40.55% -17.80% 51.43% -
Total Cost 558,954 514,836 423,356 416,804 415,404 462,892 457,670 14.24%
-
Net Worth 613,125 613,125 613,125 294,300 0 0 228,464 93.00%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 39,760 - - - - - - -
Div Payout % 75.24% - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 613,125 613,125 613,125 294,300 0 0 228,464 93.00%
NOSH 1,857,954 1,857,954 1,857,954 1,635,000 1,636,871 1,641,794 1,631,891 9.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.72% 10.63% 15.65% 16.38% 19.24% 14.14% 6.69% -
ROE 8.62% 9.94% 13.03% 28.18% 0.00% 0.00% 15.86% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.96 31.01 27.01 30.49 31.42 32.84 30.06 6.32%
EPS 2.84 3.28 4.30 5.07 6.20 4.68 2.22 17.82%
DPS 2.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.33 0.18 0.00 0.00 0.14 77.02%
Adjusted Per Share Value based on latest NOSH - 1,635,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.66 30.73 26.77 26.59 27.44 28.76 26.17 15.89%
EPS 2.82 3.25 4.26 4.42 5.41 4.10 1.93 28.73%
DPS 2.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3271 0.3271 0.3271 0.157 0.00 0.00 0.1219 92.98%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 - - - - -
Price 1.61 1.62 1.64 0.00 0.00 0.00 0.00 -
P/RPS 4.89 5.22 6.07 0.00 0.00 0.00 0.00 -
P/EPS 56.61 49.39 38.14 0.00 0.00 0.00 0.00 -
EY 1.77 2.02 2.62 0.00 0.00 0.00 0.00 -
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 4.91 4.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 24/05/22 18/03/22 - - - -
Price 1.57 1.67 1.68 0.00 0.00 0.00 0.00 -
P/RPS 4.76 5.39 6.22 0.00 0.00 0.00 0.00 -
P/EPS 55.20 50.91 39.07 0.00 0.00 0.00 0.00 -
EY 1.81 1.96 2.56 0.00 0.00 0.00 0.00 -
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 5.06 5.09 0.00 0.00 0.00 0.00 -

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