[FARLIM] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 37.17%
YoY- -30.03%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 73,851 60,746 59,196 63,074 57,427 51,013 43,083 43.18%
PBT 6,076 5,083 10,470 12,858 8,849 5,787 23,543 -59.43%
Tax -1,237 -1,122 -1,826 -1,300 -465 -21 5,837 -
NP 4,839 3,961 8,644 11,558 8,384 5,766 29,380 -69.91%
-
NP to SH 4,740 3,855 8,722 11,632 8,480 5,951 26,576 -68.28%
-
Tax Rate 20.36% 22.07% 17.44% 10.11% 5.25% 0.36% -24.79% -
Total Cost 69,012 56,785 50,552 51,516 49,043 45,247 13,703 193.52%
-
Net Worth 106,725 110,000 106,231 104,671 103,307 82,750 76,845 24.45%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 106,725 110,000 106,231 104,671 103,307 82,750 76,845 24.45%
NOSH 121,279 125,000 122,105 120,312 121,538 119,928 120,071 0.66%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.55% 6.52% 14.60% 18.32% 14.60% 11.30% 68.19% -
ROE 4.44% 3.50% 8.21% 11.11% 8.21% 7.19% 34.58% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 60.89 48.60 48.48 52.43 47.25 42.54 35.88 42.22%
EPS 3.91 3.08 7.14 9.67 6.98 4.96 22.13 -68.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.85 0.69 0.64 23.62%
Adjusted Per Share Value based on latest NOSH - 120,312
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 48.23 39.67 38.66 41.19 37.50 33.31 28.14 43.17%
EPS 3.10 2.52 5.70 7.60 5.54 3.89 17.36 -68.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.697 0.7184 0.6938 0.6836 0.6747 0.5404 0.5018 24.46%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.29 0.24 0.32 0.25 0.39 0.45 0.56 -
P/RPS 0.48 0.49 0.66 0.48 0.83 1.06 1.56 -54.39%
P/EPS 7.42 7.78 4.48 2.59 5.59 9.07 2.53 104.75%
EY 13.48 12.85 22.32 38.67 17.89 11.03 39.52 -51.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.37 0.29 0.46 0.65 0.88 -47.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 23/02/09 26/11/08 19/08/08 21/05/08 26/02/08 21/11/07 -
Price 0.31 0.25 0.25 0.23 0.29 0.44 0.48 -
P/RPS 0.51 0.51 0.52 0.44 0.61 1.03 1.34 -47.45%
P/EPS 7.93 8.11 3.50 2.38 4.16 8.87 2.17 137.06%
EY 12.61 12.34 28.57 42.04 24.06 11.28 46.11 -57.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.28 0.29 0.26 0.34 0.64 0.75 -39.80%

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