[FARLIM] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	59,196	63,074	57,427	51,013	43,083	38,333	45,510	19.10%
YoY %	-6.15%	9.83%	12.57%	18.41%	12.39%	-15.77%	-	-
Horiz. %	130.07%	138.59%	126.19%	112.09%	94.67%	84.23%	100.00%	-
PBT	10,470	12,858	8,849	5,787	23,543	17,989	15,759	-23.80%
YoY %	-18.57%	45.30%	52.91%	-75.42%	30.87%	14.15%	-	-
Horiz. %	66.44%	81.59%	56.15%	36.72%	149.39%	114.15%	100.00%	-
Tax	-1,826	-1,300	-465	-21	5,837	-2,259	-8,719	-64.63%
YoY %	-40.46%	-179.57%	-2,114.29%	-100.36%	358.39%	74.09%	-	-
Horiz. %	20.94%	14.91%	5.33%	0.24%	-66.95%	25.91%	100.00%	-
NP	8,644	11,558	8,384	5,766	29,380	15,730	7,040	14.62%
YoY %	-25.21%	37.86%	45.40%	-80.37%	86.78%	123.44%	-	-
Horiz. %	122.78%	164.18%	119.09%	81.90%	417.33%	223.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,722	11,632	8,480	5,951	26,576	16,624	10,259	-10.22%
YoY %	-25.02%	37.17%	42.50%	-77.61%	59.87%	62.04%	-	-
Horiz. %	85.02%	113.38%	82.66%	58.01%	259.05%	162.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.44%	10.11%	5.25%	0.36%	-24.79%	12.56%	55.33%	-
YoY %	72.50%	92.57%	1,358.33%	101.45%	-297.37%	-77.30%	-	-
Horiz. %	31.52%	18.27%	9.49%	0.65%	-44.80%	22.70%	100.00%	-
Total Cost	50,552	51,516	49,043	45,247	13,703	22,603	38,470	19.91%
YoY %	-1.87%	5.04%	8.39%	230.20%	-39.38%	-41.25%	-	-
Horiz. %	131.41%	133.91%	127.48%	117.62%	35.62%	58.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,231	104,671	103,307	82,750	76,845	74,400	74,243	26.89%
YoY %	1.49%	1.32%	24.84%	7.68%	3.29%	0.21%	-	-
Horiz. %	143.09%	140.98%	139.15%	111.46%	103.50%	100.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	106,231	104,671	103,307	82,750	76,845	74,400	74,243	26.89%
YoY %	1.49%	1.32%	24.84%	7.68%	3.29%	0.21%	-	-
Horiz. %	143.09%	140.98%	139.15%	111.46%	103.50%	100.21%	100.00%	-
NOSH	122,105	120,312	121,538	119,928	120,071	120,000	119,747	1.30%
YoY %	1.49%	-1.01%	1.34%	-0.12%	0.06%	0.21%	-	-
Horiz. %	101.97%	100.47%	101.50%	100.15%	100.27%	100.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	14.60%	18.32%	14.60%	11.30%	68.19%	41.04%	15.47%	-
YoY %	-20.31%	25.48%	29.20%	-83.43%	66.15%	165.29%	-	-
Horiz. %	94.38%	118.42%	94.38%	73.04%	440.79%	265.29%	100.00%	-
ROE	8.21%	11.11%	8.21%	7.19%	34.58%	22.34%	13.82%	-
YoY %	-26.10%	35.32%	14.19%	-79.21%	54.79%	61.65%	-	-
Horiz. %	59.41%	80.39%	59.41%	52.03%	250.22%	161.65%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	48.48	52.43	47.25	42.54	35.88	31.94	38.00	17.57%
YoY %	-7.53%	10.96%	11.07%	18.56%	12.34%	-15.95%	-	-
Horiz. %	127.58%	137.97%	124.34%	111.95%	94.42%	84.05%	100.00%	-
EPS	7.14	9.67	6.98	4.96	22.13	13.85	8.57	-11.42%
YoY %	-26.16%	38.54%	40.73%	-77.59%	59.78%	61.61%	-	-
Horiz. %	83.31%	112.84%	81.45%	57.88%	258.23%	161.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.87	0.87	0.85	0.69	0.64	0.62	0.62	25.26%
YoY %	0.00%	2.35%	23.19%	7.81%	3.23%	0.00%	-	-
Horiz. %	140.32%	140.32%	137.10%	111.29%	103.23%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,928
RPS	38.66	41.19	37.50	33.31	28.14	25.03	29.72	19.10%
YoY %	-6.14%	9.84%	12.58%	18.37%	12.43%	-15.78%	-	-
Horiz. %	130.08%	138.59%	126.18%	112.08%	94.68%	84.22%	100.00%	-
EPS	5.70	7.60	5.54	3.89	17.36	10.86	6.70	-10.18%
YoY %	-25.00%	37.18%	42.42%	-77.59%	59.85%	62.09%	-	-
Horiz. %	85.07%	113.43%	82.69%	58.06%	259.10%	162.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6938	0.6836	0.6747	0.5404	0.5018	0.4859	0.4849	26.89%
YoY %	1.49%	1.32%	24.85%	7.69%	3.27%	0.21%	-	-
Horiz. %	143.08%	140.98%	139.14%	111.45%	103.49%	100.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.32	0.25	0.39	0.45	0.56	0.58	0.41	-
P/RPS	0.66	0.48	0.83	1.06	1.56	1.82	1.08	-27.92%
YoY %	37.50%	-42.17%	-21.70%	-32.05%	-14.29%	68.52%	-	-
Horiz. %	61.11%	44.44%	76.85%	98.15%	144.44%	168.52%	100.00%	-
P/EPS	4.48	2.59	5.59	9.07	2.53	4.19	4.79	-4.35%
YoY %	72.97%	-53.67%	-38.37%	258.50%	-39.62%	-12.53%	-	-
Horiz. %	93.53%	54.07%	116.70%	189.35%	52.82%	87.47%	100.00%	-
EY	22.32	38.67	17.89	11.03	39.52	23.89	20.90	4.46%
YoY %	-42.28%	116.15%	62.19%	-72.09%	65.42%	14.31%	-	-
Horiz. %	106.79%	185.02%	85.60%	52.78%	189.09%	114.31%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.29	0.46	0.65	0.88	0.94	0.66	-31.93%
YoY %	27.59%	-36.96%	-29.23%	-26.14%	-6.38%	42.42%	-	-
Horiz. %	56.06%	43.94%	69.70%	98.48%	133.33%	142.42%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	19/08/08	21/05/08	26/02/08	21/11/07	27/08/07	21/05/07	-
Price	0.25	0.23	0.29	0.44	0.48	0.60	0.49	-
P/RPS	0.52	0.44	0.61	1.03	1.34	1.88	1.29	-45.34%
YoY %	18.18%	-27.87%	-40.78%	-23.13%	-28.72%	45.74%	-	-
Horiz. %	40.31%	34.11%	47.29%	79.84%	103.88%	145.74%	100.00%	-
P/EPS	3.50	2.38	4.16	8.87	2.17	4.33	5.72	-27.86%
YoY %	47.06%	-42.79%	-53.10%	308.76%	-49.88%	-24.30%	-	-
Horiz. %	61.19%	41.61%	72.73%	155.07%	37.94%	75.70%	100.00%	-
EY	28.57	42.04	24.06	11.28	46.11	23.09	17.48	38.63%
YoY %	-32.04%	74.73%	113.30%	-75.54%	99.70%	32.09%	-	-
Horiz. %	163.44%	240.50%	137.64%	64.53%	263.79%	132.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.26	0.34	0.64	0.75	0.97	0.79	-48.63%
YoY %	11.54%	-23.53%	-46.88%	-14.67%	-22.68%	22.78%	-	-
Horiz. %	36.71%	32.91%	43.04%	81.01%	94.94%	122.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos