[FARLIM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 42.5%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 60,746 59,196 63,074 57,427 51,013 43,083 38,333 35.73%
PBT 5,083 10,470 12,858 8,849 5,787 23,543 17,989 -56.77%
Tax -1,122 -1,826 -1,300 -465 -21 5,837 -2,259 -37.14%
NP 3,961 8,644 11,558 8,384 5,766 29,380 15,730 -59.95%
-
NP to SH 3,855 8,722 11,632 8,480 5,951 26,576 16,624 -62.08%
-
Tax Rate 22.07% 17.44% 10.11% 5.25% 0.36% -24.79% 12.56% -
Total Cost 56,785 50,552 51,516 49,043 45,247 13,703 22,603 84.28%
-
Net Worth 110,000 106,231 104,671 103,307 82,750 76,845 74,400 29.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 110,000 106,231 104,671 103,307 82,750 76,845 74,400 29.62%
NOSH 125,000 122,105 120,312 121,538 119,928 120,071 120,000 2.74%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.52% 14.60% 18.32% 14.60% 11.30% 68.19% 41.04% -
ROE 3.50% 8.21% 11.11% 8.21% 7.19% 34.58% 22.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 48.60 48.48 52.43 47.25 42.54 35.88 31.94 32.12%
EPS 3.08 7.14 9.67 6.98 4.96 22.13 13.85 -63.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.85 0.69 0.64 0.62 26.16%
Adjusted Per Share Value based on latest NOSH - 121,538
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 36.07 35.15 37.46 34.10 30.29 25.59 22.76 35.74%
EPS 2.29 5.18 6.91 5.04 3.53 15.78 9.87 -62.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6532 0.6309 0.6216 0.6135 0.4914 0.4564 0.4418 29.62%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.24 0.32 0.25 0.39 0.45 0.56 0.58 -
P/RPS 0.49 0.66 0.48 0.83 1.06 1.56 1.82 -58.13%
P/EPS 7.78 4.48 2.59 5.59 9.07 2.53 4.19 50.78%
EY 12.85 22.32 38.67 17.89 11.03 39.52 23.89 -33.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.37 0.29 0.46 0.65 0.88 0.94 -56.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 19/08/08 21/05/08 26/02/08 21/11/07 27/08/07 -
Price 0.25 0.25 0.23 0.29 0.44 0.48 0.60 -
P/RPS 0.51 0.52 0.44 0.61 1.03 1.34 1.88 -57.92%
P/EPS 8.11 3.50 2.38 4.16 8.87 2.17 4.33 51.65%
EY 12.34 28.57 42.04 24.06 11.28 46.11 23.09 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.26 0.34 0.64 0.75 0.97 -56.15%

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