[FARLIM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 338.83%
YoY- 1672.55%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,428 14,719 8,518 20,079 19,017 17,467 9,537 8.33%
PBT -5,194 7,082 2,073 4,445 274 5,661 23,417 -
Tax -6 -406 -1,542 -1,762 -91 -795 5,063 -
NP -5,200 6,676 531 2,683 183 4,866 28,480 -
-
NP to SH -5,176 6,677 534 2,712 153 5,020 25,645 -
-
Tax Rate - 5.73% 74.38% 39.64% 33.21% 14.04% -21.62% -
Total Cost 20,628 8,043 7,987 17,396 18,834 12,601 -18,943 -
-
Net Worth 116,470 117,709 115,493 110,945 110,000 82,750 76,802 7.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,470 117,709 115,493 110,945 110,000 82,750 76,802 7.17%
NOSH 140,326 136,871 124,186 123,272 125,000 119,928 120,004 2.63%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -33.70% 45.36% 6.23% 13.36% 0.96% 27.86% 298.63% -
ROE -4.44% 5.67% 0.46% 2.44% 0.14% 6.07% 33.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.99 10.75 6.86 16.29 15.21 14.56 7.95 5.53%
EPS -3.69 4.88 0.43 2.20 0.13 4.18 21.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.86 0.93 0.90 0.88 0.69 0.64 4.42%
Adjusted Per Share Value based on latest NOSH - 123,272
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.08 9.61 5.56 13.11 12.42 11.41 6.23 8.34%
EPS -3.38 4.36 0.35 1.77 0.10 3.28 16.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7606 0.7687 0.7542 0.7245 0.7184 0.5404 0.5016 7.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.255 0.29 0.40 0.36 0.24 0.45 0.41 -
P/RPS 2.32 2.70 5.83 2.21 1.58 3.09 5.16 -12.46%
P/EPS -6.91 5.94 93.02 16.36 196.08 10.75 1.92 -
EY -14.46 16.82 1.07 6.11 0.51 9.30 52.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.43 0.40 0.27 0.65 0.64 -11.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 21/02/12 25/02/11 24/02/10 23/02/09 26/02/08 15/02/07 -
Price 0.275 0.32 0.39 0.35 0.25 0.44 0.43 -
P/RPS 2.50 2.98 5.69 2.15 1.64 3.02 5.41 -12.06%
P/EPS -7.46 6.56 90.70 15.91 204.25 10.51 2.01 -
EY -13.41 15.24 1.10 6.29 0.49 9.51 49.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.42 0.39 0.28 0.64 0.67 -11.12%

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