[FARLIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.95%
YoY- 560.13%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 86,042 65,963 47,866 25,665 60,746 41,729 27,709 112.40%
PBT 8,481 4,036 2,667 1,182 5,083 4,809 4,125 61.47%
Tax -2,787 -1,025 -257 -116 -1,121 -1,030 -838 122.31%
NP 5,694 3,011 2,410 1,066 3,962 3,779 3,287 44.09%
-
NP to SH 5,725 3,013 2,395 1,043 3,856 3,703 3,239 46.03%
-
Tax Rate 32.86% 25.40% 9.64% 9.81% 22.05% 21.42% 20.32% -
Total Cost 80,348 62,952 45,456 24,599 56,784 37,950 24,422 120.72%
-
Net Worth 110,806 106,557 105,234 106,725 106,169 104,938 104,755 3.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 110,806 106,557 105,234 106,725 106,169 104,938 104,755 3.80%
NOSH 123,118 122,479 120,959 121,279 120,647 120,618 120,408 1.49%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.62% 4.56% 5.03% 4.15% 6.52% 9.06% 11.86% -
ROE 5.17% 2.83% 2.28% 0.98% 3.63% 3.53% 3.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.89 53.86 39.57 21.16 50.35 34.60 23.01 109.30%
EPS 4.65 2.46 1.98 0.86 3.19 3.07 2.69 43.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.87 0.88 0.88 0.87 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 121,279
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.10 39.17 28.43 15.24 36.07 24.78 16.46 112.37%
EPS 3.40 1.79 1.42 0.62 2.29 2.20 1.92 46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.6328 0.6249 0.6338 0.6305 0.6232 0.6221 3.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.34 0.38 0.29 0.24 0.32 0.25 -
P/RPS 0.52 0.63 0.96 1.37 0.48 0.92 1.09 -38.86%
P/EPS 7.74 13.82 19.19 33.72 7.51 10.42 9.29 -11.42%
EY 12.92 7.24 5.21 2.97 13.32 9.59 10.76 12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.44 0.33 0.27 0.37 0.29 23.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 20/08/09 20/05/09 23/02/09 26/11/08 19/08/08 -
Price 0.35 0.32 0.34 0.31 0.25 0.25 0.23 -
P/RPS 0.50 0.59 0.86 1.46 0.50 0.72 1.00 -36.92%
P/EPS 7.53 13.01 17.17 36.05 7.82 8.14 8.55 -8.09%
EY 13.29 7.69 5.82 2.77 12.78 12.28 11.70 8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.39 0.35 0.28 0.29 0.26 30.94%

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