[FARLIM] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.35%
YoY- 507.91%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 26,554 41,894 46,391 24,914 22,040 31,126 33,978 -4.02%
PBT 10,795 18,609 18,233 56,409 -11,484 -4,354 6,072 10.05%
Tax -3,090 -4,775 -5,277 -9,252 -30 -276 -1,516 12.58%
NP 7,705 13,834 12,956 47,157 -11,514 -4,630 4,556 9.14%
-
NP to SH 7,876 12,527 12,704 47,097 -11,546 -4,738 4,561 9.52%
-
Tax Rate 28.62% 25.66% 28.94% 16.40% - - 24.97% -
Total Cost 18,849 28,060 33,435 -22,243 33,554 35,756 29,422 -7.14%
-
Net Worth 174,004 168,391 158,568 151,552 105,244 116,470 117,709 6.72%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 70 - - - - -
Div Payout % - - 0.55% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 174,004 168,391 158,568 151,552 105,244 116,470 117,709 6.72%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 136,856 0.41%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 29.02% 33.02% 27.93% 189.28% -52.24% -14.88% 13.41% -
ROE 4.53% 7.44% 8.01% 31.08% -10.97% -4.07% 3.87% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.92 29.85 33.06 17.75 15.71 22.18 24.82 -4.41%
EPS 5.61 8.93 9.05 33.56 -8.23 -3.38 3.33 9.07%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.13 1.08 0.75 0.83 0.86 6.28%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.34 27.36 30.30 16.27 14.39 20.33 22.19 -4.02%
EPS 5.14 8.18 8.30 30.76 -7.54 -3.09 2.98 9.50%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.1364 1.0997 1.0355 0.9897 0.6873 0.7606 0.7687 6.72%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.50 0.51 0.52 0.49 0.56 0.255 0.29 -
P/RPS 2.64 1.71 1.57 2.76 3.57 1.15 1.17 14.51%
P/EPS 8.91 5.71 5.74 1.46 -6.81 -7.55 8.70 0.39%
EY 11.23 17.50 17.41 68.50 -14.69 -13.24 11.49 -0.38%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.46 0.45 0.75 0.31 0.34 2.74%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 24/02/17 25/02/16 26/02/15 27/02/14 21/02/13 21/02/12 -
Price 0.50 0.525 0.48 0.53 0.63 0.275 0.32 -
P/RPS 2.64 1.76 1.45 2.99 4.01 1.24 1.29 12.66%
P/EPS 8.91 5.88 5.30 1.58 -7.66 -8.14 9.60 -1.23%
EY 11.23 17.00 18.86 63.33 -13.06 -12.28 10.41 1.27%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.42 0.49 0.84 0.33 0.37 1.30%

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