[FARLIM] YoY TTM 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- -169.88%
YoY- -123.13%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 19,373 28,924 30,417 27,777 75,425 84,980 59,196 -16.97%
PBT 46,734 -7,485 7,922 1,063 8,994 4,310 10,470 28.30%
Tax -8,202 -91 -676 -2,652 -2,234 -1,116 -1,826 28.43%
NP 38,532 -7,576 7,246 -1,589 6,760 3,194 8,644 28.27%
-
NP to SH 38,494 -7,590 7,115 -1,582 6,841 3,166 8,722 28.06%
-
Tax Rate 17.55% - 8.53% 249.48% 24.84% 25.89% 17.44% -
Total Cost -19,159 36,500 23,171 29,366 68,665 81,786 50,552 -
-
Net Worth 152,955 113,664 122,083 110,507 116,011 107,532 106,231 6.26%
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 152,955 113,664 122,083 110,507 116,011 107,532 106,231 6.26%
NOSH 140,326 140,326 140,326 136,428 124,744 123,600 122,105 2.34%
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 198.90% -26.19% 23.82% -5.72% 8.96% 3.76% 14.60% -
ROE 25.17% -6.68% 5.83% -1.43% 5.90% 2.94% 8.21% -
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 13.81 20.61 21.68 20.36 60.46 68.75 48.48 -18.87%
EPS 27.43 -5.41 5.07 -1.16 5.48 2.56 7.14 25.13%
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 11.50 17.18 18.06 16.50 44.79 50.47 35.15 -16.98%
EPS 22.86 -4.51 4.23 -0.94 4.06 1.88 5.18 28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9083 0.675 0.725 0.6563 0.6889 0.6386 0.6309 6.25%
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 4.49 2.30 1.20 1.23 0.53 0.49 0.66 37.63%
P/EPS 2.26 -8.78 5.13 -21.56 5.84 13.27 4.48 -10.77%
EY 44.24 -11.39 19.50 -4.64 17.14 7.53 22.32 12.07%
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 3.91 2.35 1.18 1.42 0.58 0.47 0.52 39.94%
P/EPS 1.97 -8.97 5.03 -25.01 6.38 12.49 3.50 -9.13%
EY 50.80 -11.15 19.88 -4.00 15.67 8.00 28.57 10.06%
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