[FARLIM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 261.74%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 24,914 22,040 31,126 33,978 63,864 86,042 60,746 -13.79%
PBT 56,409 -11,484 -4,354 6,072 6,622 8,481 5,083 49.32%
Tax -9,252 -30 -276 -1,516 -2,014 -2,787 -1,121 42.13%
NP 47,157 -11,514 -4,630 4,556 4,608 5,694 3,962 51.07%
-
NP to SH 47,097 -11,547 -4,738 4,561 4,663 5,725 3,856 51.72%
-
Tax Rate 16.40% - - 24.97% 30.41% 32.86% 22.05% -
Total Cost -22,243 33,554 35,756 29,422 59,256 80,348 56,784 -
-
Net Worth 151,552 105,244 116,470 117,850 116,262 110,806 106,169 6.10%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 151,552 105,244 116,470 117,850 116,262 110,806 106,169 6.10%
NOSH 140,326 140,326 140,326 137,035 125,013 123,118 120,647 2.54%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 189.28% -52.24% -14.88% 13.41% 7.22% 6.62% 6.52% -
ROE 31.08% -10.97% -4.07% 3.87% 4.01% 5.17% 3.63% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 17.75 15.71 22.18 24.79 51.09 69.89 50.35 -15.94%
EPS 33.56 -8.23 -3.38 3.33 3.73 4.65 3.19 47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 0.75 0.83 0.86 0.93 0.90 0.88 3.47%
Adjusted Per Share Value based on latest NOSH - 136,871
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.27 14.39 20.33 22.19 41.71 56.19 39.67 -13.79%
EPS 30.76 -7.54 -3.09 2.98 3.05 3.74 2.52 51.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9897 0.6873 0.7606 0.7696 0.7593 0.7236 0.6934 6.10%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.49 0.56 0.255 0.29 0.40 0.36 0.24 -
P/RPS 2.76 3.57 1.15 1.17 0.78 0.52 0.48 33.83%
P/EPS 1.46 -6.81 -7.55 8.71 10.72 7.74 7.51 -23.87%
EY 68.50 -14.69 -13.24 11.48 9.33 12.92 13.32 31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.75 0.31 0.34 0.43 0.40 0.27 8.88%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 21/02/13 21/02/12 25/02/11 24/02/10 23/02/09 -
Price 0.53 0.63 0.275 0.32 0.39 0.35 0.25 -
P/RPS 2.99 4.01 1.24 1.29 0.76 0.50 0.50 34.70%
P/EPS 1.58 -7.66 -8.14 9.61 10.46 7.53 7.82 -23.38%
EY 63.33 -13.06 -12.28 10.40 9.56 13.29 12.78 30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.84 0.33 0.37 0.42 0.39 0.28 9.77%

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