[FARLIM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.35%
YoY- 159.82%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 74,134 73,851 57,427 45,510 80,766 207,284 202,479 -15.41%
PBT 7,288 6,076 8,849 15,759 1,835 -21,261 -13,877 -
Tax -2,826 -1,237 -465 -8,719 -29,118 4,819 4,218 -
NP 4,462 4,839 8,384 7,040 -27,283 -16,442 -9,659 -
-
NP to SH 4,502 4,740 8,480 10,259 -17,151 -16,442 -9,659 -
-
Tax Rate 38.78% 20.36% 5.25% 55.33% 1,586.81% - - -
Total Cost 69,672 69,012 49,043 38,470 108,049 223,726 212,138 -16.93%
-
Net Worth 114,428 106,725 103,307 74,243 164,635 84,064 99,451 2.36%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 114,428 106,725 103,307 74,243 164,635 84,064 99,451 2.36%
NOSH 128,571 121,279 121,538 119,747 235,193 120,092 119,820 1.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.02% 6.55% 14.60% 15.47% -33.78% -7.93% -4.77% -
ROE 3.93% 4.44% 8.21% 13.82% -10.42% -19.56% -9.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 57.66 60.89 47.25 38.00 34.34 172.60 168.98 -16.39%
EPS 3.50 3.91 6.98 8.57 -7.29 -13.69 -8.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.85 0.62 0.70 0.70 0.83 1.16%
Adjusted Per Share Value based on latest NOSH - 119,747
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.02 43.86 34.10 27.03 47.96 123.10 120.24 -15.41%
EPS 2.67 2.81 5.04 6.09 -10.19 -9.76 -5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6795 0.6338 0.6135 0.4409 0.9777 0.4992 0.5906 2.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.32 0.29 0.39 0.41 0.45 0.55 0.52 -
P/RPS 0.55 0.48 0.83 1.08 1.31 0.32 0.31 10.02%
P/EPS 9.14 7.42 5.59 4.79 -6.17 -4.02 -6.45 -
EY 10.94 13.48 17.89 20.90 -16.21 -24.89 -15.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.46 0.66 0.64 0.79 0.63 -8.90%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 20/05/09 21/05/08 21/05/07 22/05/06 27/05/05 26/05/04 -
Price 0.31 0.31 0.29 0.49 0.43 0.50 0.47 -
P/RPS 0.54 0.51 0.61 1.29 1.25 0.29 0.28 11.56%
P/EPS 8.85 7.93 4.16 5.72 -5.90 -3.65 -5.83 -
EY 11.30 12.61 24.06 17.48 -16.96 -27.38 -17.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.34 0.79 0.61 0.71 0.57 -7.80%

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