[FARLIM] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.87%
YoY- -151.22%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 10,829 13,496 15,698 19,259 55,346 65,963 41,729 -20.12%
PBT 55,927 -2,291 840 -1,009 4,549 4,036 4,809 50.49%
Tax -8,257 -85 -270 -1,110 -472 -1,025 -1,030 41.44%
NP 47,670 -2,376 570 -2,119 4,077 3,011 3,779 52.54%
-
NP to SH 47,626 -2,415 439 -2,115 4,129 3,013 3,703 53.03%
-
Tax Rate 14.76% - 32.14% - 10.38% 25.40% 21.42% -
Total Cost -36,841 15,872 15,128 21,378 51,269 62,952 37,950 -
-
Net Worth 152,955 113,664 122,083 109,869 116,011 106,557 104,938 6.47%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 152,955 113,664 122,083 109,869 116,011 106,557 104,938 6.47%
NOSH 140,326 140,326 140,326 135,641 124,743 122,479 120,618 2.55%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 440.21% -17.61% 3.63% -11.00% 7.37% 4.56% 9.06% -
ROE 31.14% -2.12% 0.36% -1.93% 3.56% 2.83% 3.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.72 9.62 11.19 14.20 44.37 53.86 34.60 -22.11%
EPS 33.94 -1.72 0.31 -1.56 3.31 2.46 3.07 49.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.81 0.87 0.81 0.93 0.87 0.87 3.82%
Adjusted Per Share Value based on latest NOSH - 136,428
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.43 8.01 9.32 11.44 32.87 39.17 24.78 -20.12%
EPS 28.28 -1.43 0.26 -1.26 2.45 1.79 2.20 53.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9083 0.675 0.725 0.6525 0.6889 0.6328 0.6232 6.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.62 0.475 0.26 0.25 0.32 0.34 0.32 -
P/RPS 8.03 4.94 2.32 1.76 0.72 0.63 0.92 43.46%
P/EPS 1.83 -27.60 83.11 -16.03 9.67 13.82 10.42 -25.15%
EY 54.74 -3.62 1.20 -6.24 10.34 7.24 9.59 33.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.30 0.31 0.34 0.39 0.37 7.46%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 21/11/13 23/11/12 24/11/11 26/11/10 19/11/09 26/11/08 -
Price 0.54 0.485 0.255 0.29 0.35 0.32 0.25 -
P/RPS 7.00 5.04 2.28 2.04 0.79 0.59 0.72 46.06%
P/EPS 1.59 -28.18 81.51 -18.60 10.57 13.01 8.14 -23.81%
EY 62.85 -3.55 1.23 -5.38 9.46 7.69 12.28 31.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.29 0.36 0.38 0.37 0.29 9.49%

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