[FARLIM] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	36,800	51,012	74,134	73,851	57,427	45,510	80,766	-12.26%
YoY %	-27.86%	-31.19%	0.38%	28.60%	26.19%	-43.65%	-	-
Horiz. %	45.56%	63.16%	91.79%	91.44%	71.10%	56.35%	100.00%	-
PBT	6,520	5,256	7,288	6,076	8,849	15,759	1,835	23.50%
YoY %	24.05%	-27.88%	19.95%	-31.34%	-43.85%	758.80%	-	-
Horiz. %	355.31%	286.43%	397.17%	331.12%	482.23%	858.80%	100.00%	-
Tax	-962	-2,438	-2,826	-1,237	-465	-8,719	-29,118	-43.32%
YoY %	60.54%	13.73%	-128.46%	-166.02%	94.67%	70.06%	-	-
Horiz. %	3.30%	8.37%	9.71%	4.25%	1.60%	29.94%	100.00%	-
NP	5,558	2,818	4,462	4,839	8,384	7,040	-27,283	-
YoY %	97.23%	-36.84%	-7.79%	-42.28%	19.09%	125.80%	-	-
Horiz. %	-20.37%	-10.33%	-16.35%	-17.74%	-30.73%	-25.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,462	2,890	4,502	4,740	8,480	10,259	-17,151	-
YoY %	89.00%	-35.81%	-5.02%	-44.10%	-17.34%	159.82%	-	-
Horiz. %	-31.85%	-16.85%	-26.25%	-27.64%	-49.44%	-59.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.75%	46.39%	38.78%	20.36%	5.25%	55.33%	1,586.81%	-
YoY %	-68.20%	19.62%	90.47%	287.81%	-90.51%	-96.51%	-	-
Horiz. %	0.93%	2.92%	2.44%	1.28%	0.33%	3.49%	100.00%	-
Total Cost	31,242	48,194	69,672	69,012	49,043	38,470	108,049	-18.66%
YoY %	-35.17%	-30.83%	0.96%	40.72%	27.48%	-64.40%	-	-
Horiz. %	28.91%	44.60%	64.48%	63.87%	45.39%	35.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,277	103,320	114,428	106,725	103,307	74,243	164,635	-5.22%
YoY %	15.44%	-9.71%	7.22%	3.31%	39.15%	-54.90%	-	-
Horiz. %	72.45%	62.76%	69.50%	64.83%	62.75%	45.10%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	119,277	103,320	114,428	106,725	103,307	74,243	164,635	-5.22%
YoY %	15.44%	-9.71%	7.22%	3.31%	39.15%	-54.90%	-	-
Horiz. %	72.45%	62.76%	69.50%	64.83%	62.75%	45.10%	100.00%	-
NOSH	140,326	126,000	128,571	121,279	121,538	119,747	235,193	-8.24%
YoY %	11.37%	-2.00%	6.01%	-0.21%	1.50%	-49.09%	-	-
Horiz. %	59.66%	53.57%	54.67%	51.57%	51.68%	50.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	15.10%	5.52%	6.02%	6.55%	14.60%	15.47%	-33.78%	-
YoY %	173.55%	-8.31%	-8.09%	-55.14%	-5.62%	145.80%	-	-
Horiz. %	-44.70%	-16.34%	-17.82%	-19.39%	-43.22%	-45.80%	100.00%	-
ROE	4.58%	2.80%	3.93%	4.44%	8.21%	13.82%	-10.42%	-
YoY %	63.57%	-28.75%	-11.49%	-45.92%	-40.59%	232.63%	-	-
Horiz. %	-43.95%	-26.87%	-37.72%	-42.61%	-78.79%	-132.63%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	26.22	40.49	57.66	60.89	47.25	38.00	34.34	-4.39%
YoY %	-35.24%	-29.78%	-5.30%	28.87%	24.34%	10.66%	-	-
Horiz. %	76.35%	117.91%	167.91%	177.32%	137.59%	110.66%	100.00%	-
EPS	3.89	2.29	3.50	3.91	6.98	8.57	-7.29	-
YoY %	69.87%	-34.57%	-10.49%	-43.98%	-18.55%	217.56%	-	-
Horiz. %	-53.36%	-31.41%	-48.01%	-53.64%	-95.75%	-117.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.85	0.82	0.89	0.88	0.85	0.62	0.70	3.28%
YoY %	3.66%	-7.87%	1.14%	3.53%	37.10%	-11.43%	-	-
Horiz. %	121.43%	117.14%	127.14%	125.71%	121.43%	88.57%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 121,279
RPS	24.03	33.31	48.41	48.23	37.50	29.72	52.75	-12.27%
YoY %	-27.86%	-31.19%	0.37%	28.61%	26.18%	-43.66%	-	-
Horiz. %	45.55%	63.15%	91.77%	91.43%	71.09%	56.34%	100.00%	-
EPS	3.57	1.89	2.94	3.10	5.54	6.70	-11.20	-
YoY %	88.89%	-35.71%	-5.16%	-44.04%	-17.31%	159.82%	-	-
Horiz. %	-31.88%	-16.88%	-26.25%	-27.68%	-49.46%	-59.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.779	0.6747	0.7473	0.697	0.6747	0.4849	1.0752	-5.22%
YoY %	15.46%	-9.71%	7.22%	3.31%	39.14%	-54.90%	-	-
Horiz. %	72.45%	62.75%	69.50%	64.83%	62.75%	45.10%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.31	0.34	0.32	0.29	0.39	0.41	0.45	-
P/RPS	1.18	0.84	0.55	0.48	0.83	1.08	1.31	-1.72%
YoY %	40.48%	52.73%	14.58%	-42.17%	-23.15%	-17.56%	-	-
Horiz. %	90.08%	64.12%	41.98%	36.64%	63.36%	82.44%	100.00%	-
P/EPS	7.96	14.82	9.14	7.42	5.59	4.79	-6.17	-
YoY %	-46.29%	62.14%	23.18%	32.74%	16.70%	177.63%	-	-
Horiz. %	-129.01%	-240.19%	-148.14%	-120.26%	-90.60%	-77.63%	100.00%	-
EY	12.56	6.75	10.94	13.48	17.89	20.90	-16.21	-
YoY %	86.07%	-38.30%	-18.84%	-24.65%	-14.40%	228.93%	-	-
Horiz. %	-77.48%	-41.64%	-67.49%	-83.16%	-110.36%	-128.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.41	0.36	0.33	0.46	0.66	0.64	-9.13%
YoY %	-12.20%	13.89%	9.09%	-28.26%	-30.30%	3.12%	-	-
Horiz. %	56.25%	64.06%	56.25%	51.56%	71.88%	103.12%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/12	23/05/11	21/05/10	20/05/09	21/05/08	21/05/07	22/05/06	-
Price	0.25	0.32	0.31	0.31	0.29	0.49	0.43	-
P/RPS	0.95	0.79	0.54	0.51	0.61	1.29	1.25	-4.46%
YoY %	20.25%	46.30%	5.88%	-16.39%	-52.71%	3.20%	-	-
Horiz. %	76.00%	63.20%	43.20%	40.80%	48.80%	103.20%	100.00%	-
P/EPS	6.42	13.95	8.85	7.93	4.16	5.72	-5.90	-
YoY %	-53.98%	57.63%	11.60%	90.62%	-27.27%	196.95%	-	-
Horiz. %	-108.81%	-236.44%	-150.00%	-134.41%	-70.51%	-96.95%	100.00%	-
EY	15.57	7.17	11.30	12.61	24.06	17.48	-16.96	-
YoY %	117.15%	-36.55%	-10.39%	-47.59%	37.64%	203.07%	-	-
Horiz. %	-91.80%	-42.28%	-66.63%	-74.35%	-141.86%	-103.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.39	0.35	0.35	0.34	0.79	0.61	-11.64%
YoY %	-25.64%	11.43%	0.00%	2.94%	-56.96%	29.51%	-	-
Horiz. %	47.54%	63.93%	57.38%	57.38%	55.74%	129.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos