[FARLIM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 79.84%
YoY- 116.08%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 44,557 51,012 63,864 75,425 68,885 74,134 86,042 -35.59%
PBT 4,776 5,256 6,622 8,994 6,549 7,288 8,481 -31.87%
Tax -2,567 -2,438 -2,014 -2,234 -2,795 -2,826 -2,787 -5.34%
NP 2,209 2,818 4,608 6,760 3,754 4,462 5,694 -46.89%
-
NP to SH 2,264 2,890 4,663 6,841 3,804 4,502 5,725 -46.21%
-
Tax Rate 53.75% 46.39% 30.41% 24.84% 42.68% 38.78% 32.86% -
Total Cost 42,348 48,194 59,256 68,665 65,131 69,672 80,348 -34.82%
-
Net Worth 114,800 103,320 115,493 116,011 113,192 114,428 110,945 2.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 114,800 103,320 115,493 116,011 113,192 114,428 110,945 2.30%
NOSH 140,000 126,000 124,186 124,744 125,769 128,571 123,272 8.87%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.96% 5.52% 7.22% 8.96% 5.45% 6.02% 6.62% -
ROE 1.97% 2.80% 4.04% 5.90% 3.36% 3.93% 5.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.83 40.49 51.43 60.46 54.77 57.66 69.80 -40.83%
EPS 1.62 2.29 3.75 5.48 3.02 3.50 4.64 -50.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.82 0.93 0.93 0.90 0.89 0.90 -6.03%
Adjusted Per Share Value based on latest NOSH - 124,744
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.46 30.29 37.93 44.79 40.91 44.02 51.10 -35.59%
EPS 1.34 1.72 2.77 4.06 2.26 2.67 3.40 -46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.6136 0.6859 0.6889 0.6722 0.6795 0.6589 2.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.26 0.34 0.40 0.32 0.31 0.32 0.36 -
P/RPS 0.82 0.84 0.78 0.53 0.57 0.55 0.52 35.59%
P/EPS 16.08 14.82 10.65 5.84 10.25 9.14 7.75 62.89%
EY 6.22 6.75 9.39 17.14 9.76 10.94 12.90 -38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.43 0.34 0.34 0.36 0.40 -13.85%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 23/05/11 25/02/11 26/11/10 26/08/10 21/05/10 24/02/10 -
Price 0.25 0.32 0.39 0.35 0.30 0.31 0.35 -
P/RPS 0.79 0.79 0.76 0.58 0.55 0.54 0.50 35.76%
P/EPS 15.46 13.95 10.39 6.38 9.92 8.85 7.54 61.60%
EY 6.47 7.17 9.63 15.67 10.08 11.30 13.27 -38.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.42 0.38 0.33 0.35 0.39 -16.08%

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