[FARLIM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -169.88%
YoY- -123.13%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 33,492 36,800 33,978 27,777 44,557 51,012 63,864 -34.99%
PBT 6,816 6,520 6,072 1,063 4,776 5,256 6,622 1.94%
Tax -834 -962 -1,516 -2,652 -2,567 -2,438 -2,014 -44.47%
NP 5,982 5,558 4,556 -1,589 2,209 2,818 4,608 19.02%
-
NP to SH 5,857 5,462 4,561 -1,582 2,264 2,890 4,663 16.43%
-
Tax Rate 12.24% 14.75% 24.97% 249.48% 53.75% 46.39% 30.41% -
Total Cost 27,510 31,242 29,422 29,366 42,348 48,194 59,256 -40.07%
-
Net Worth 120,680 119,277 117,709 110,507 114,800 103,320 115,493 2.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 120,680 119,277 117,709 110,507 114,800 103,320 115,493 2.97%
NOSH 140,326 140,326 136,856 136,428 140,000 126,000 124,186 8.49%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.86% 15.10% 13.41% -5.72% 4.96% 5.52% 7.22% -
ROE 4.85% 4.58% 3.87% -1.43% 1.97% 2.80% 4.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.87 26.22 24.82 20.36 31.83 40.49 51.43 -40.08%
EPS 4.17 3.89 3.33 -1.16 1.62 2.29 3.75 7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.86 0.81 0.82 0.82 0.93 -5.08%
Adjusted Per Share Value based on latest NOSH - 136,428
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.89 21.85 20.18 16.50 26.46 30.29 37.93 -34.99%
EPS 3.48 3.24 2.71 -0.94 1.34 1.72 2.77 16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7167 0.7083 0.699 0.6563 0.6817 0.6136 0.6859 2.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.31 0.29 0.25 0.26 0.34 0.40 -
P/RPS 1.05 1.18 1.17 1.23 0.82 0.84 0.78 21.93%
P/EPS 5.99 7.96 8.70 -21.56 16.08 14.82 10.65 -31.88%
EY 16.70 12.56 11.49 -4.64 6.22 6.75 9.39 46.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.34 0.31 0.32 0.41 0.43 -23.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 28/05/12 21/02/12 24/11/11 26/08/11 23/05/11 25/02/11 -
Price 0.25 0.25 0.32 0.29 0.25 0.32 0.39 -
P/RPS 1.05 0.95 1.29 1.42 0.79 0.79 0.76 24.07%
P/EPS 5.99 6.42 9.60 -25.01 15.46 13.95 10.39 -30.75%
EY 16.70 15.57 10.41 -4.00 6.47 7.17 9.63 44.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.37 0.36 0.30 0.39 0.42 -21.89%

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