[FARLIM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -38.02%
YoY- -35.81%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,978 27,777 44,557 51,012 63,864 75,425 68,885 -37.49%
PBT 6,072 1,063 4,776 5,256 6,622 8,994 6,549 -4.90%
Tax -1,516 -2,652 -2,567 -2,438 -2,014 -2,234 -2,795 -33.41%
NP 4,556 -1,589 2,209 2,818 4,608 6,760 3,754 13.73%
-
NP to SH 4,561 -1,582 2,264 2,890 4,663 6,841 3,804 12.82%
-
Tax Rate 24.97% 249.48% 53.75% 46.39% 30.41% 24.84% 42.68% -
Total Cost 29,422 29,366 42,348 48,194 59,256 68,665 65,131 -41.04%
-
Net Worth 117,709 110,507 114,800 103,320 115,493 116,011 113,192 2.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 117,709 110,507 114,800 103,320 115,493 116,011 113,192 2.63%
NOSH 136,856 136,428 140,000 126,000 124,186 124,744 125,769 5.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 13.41% -5.72% 4.96% 5.52% 7.22% 8.96% 5.45% -
ROE 3.87% -1.43% 1.97% 2.80% 4.04% 5.90% 3.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.82 20.36 31.83 40.49 51.43 60.46 54.77 -40.91%
EPS 3.33 -1.16 1.62 2.29 3.75 5.48 3.02 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.81 0.82 0.82 0.93 0.93 0.90 -2.97%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.18 16.50 26.46 30.29 37.93 44.79 40.91 -37.48%
EPS 2.71 -0.94 1.34 1.72 2.77 4.06 2.26 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.6563 0.6817 0.6136 0.6859 0.6889 0.6722 2.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.25 0.26 0.34 0.40 0.32 0.31 -
P/RPS 1.17 1.23 0.82 0.84 0.78 0.53 0.57 61.30%
P/EPS 8.70 -21.56 16.08 14.82 10.65 5.84 10.25 -10.32%
EY 11.49 -4.64 6.22 6.75 9.39 17.14 9.76 11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.32 0.41 0.43 0.34 0.34 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 24/11/11 26/08/11 23/05/11 25/02/11 26/11/10 26/08/10 -
Price 0.32 0.29 0.25 0.32 0.39 0.35 0.30 -
P/RPS 1.29 1.42 0.79 0.79 0.76 0.58 0.55 76.25%
P/EPS 9.60 -25.01 15.46 13.95 10.39 6.38 9.92 -2.15%
EY 10.41 -4.00 6.47 7.17 9.63 15.67 10.08 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.30 0.39 0.42 0.38 0.33 7.90%

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