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

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -77.61%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,196 63,074 57,427 51,013 43,083 38,333 45,510 19.10%
PBT 10,470 12,858 8,849 5,787 23,543 17,989 15,759 -23.80%
Tax -1,826 -1,300 -465 -21 5,837 -2,259 -8,719 -64.63%
NP 8,644 11,558 8,384 5,766 29,380 15,730 7,040 14.62%
-
NP to SH 8,722 11,632 8,480 5,951 26,576 16,624 10,259 -10.22%
-
Tax Rate 17.44% 10.11% 5.25% 0.36% -24.79% 12.56% 55.33% -
Total Cost 50,552 51,516 49,043 45,247 13,703 22,603 38,470 19.91%
-
Net Worth 106,231 104,671 103,307 82,750 76,845 74,400 74,243 26.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,231 104,671 103,307 82,750 76,845 74,400 74,243 26.89%
NOSH 122,105 120,312 121,538 119,928 120,071 120,000 119,747 1.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.60% 18.32% 14.60% 11.30% 68.19% 41.04% 15.47% -
ROE 8.21% 11.11% 8.21% 7.19% 34.58% 22.34% 13.82% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.48 52.43 47.25 42.54 35.88 31.94 38.00 17.57%
EPS 7.14 9.67 6.98 4.96 22.13 13.85 8.57 -11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.85 0.69 0.64 0.62 0.62 25.26%
Adjusted Per Share Value based on latest NOSH - 119,928
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 35.15 37.46 34.10 30.29 25.59 22.76 27.03 19.08%
EPS 5.18 6.91 5.04 3.53 15.78 9.87 6.09 -10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.6216 0.6135 0.4914 0.4564 0.4418 0.4409 26.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 4.48 2.59 5.59 9.07 2.53 4.19 4.79 -4.35%
EY 22.32 38.67 17.89 11.03 39.52 23.89 20.90 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.46 0.65 0.88 0.94 0.66 -31.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 3.50 2.38 4.16 8.87 2.17 4.33 5.72 -27.86%
EY 28.57 42.04 24.06 11.28 46.11 23.09 17.48 38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.34 0.64 0.75 0.97 0.79 -48.63%

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