[FARLIM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.76%
YoY- -170.47%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 62,068 24,950 14,585 35,134 36,800 51,012 74,134 -2.91%
PBT 24,125 714 43,207 -3,343 6,520 5,256 7,288 22.05%
Tax -6,240 -1,113 -7,981 -496 -962 -2,438 -2,826 14.09%
NP 17,885 -399 35,226 -3,839 5,558 2,818 4,462 26.00%
-
NP to SH 17,607 -460 35,184 -3,849 5,462 2,890 4,502 25.49%
-
Tax Rate 25.87% 155.88% 18.47% - 14.75% 46.39% 38.78% -
Total Cost 44,183 25,349 -20,641 38,973 31,242 48,194 69,672 -7.30%
-
Net Worth 161,374 151,552 151,552 116,470 119,277 103,320 114,428 5.89%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 70 - - - - - - -
Div Payout % 0.40% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 161,374 151,552 151,552 116,470 119,277 103,320 114,428 5.89%
NOSH 140,326 140,326 140,326 140,326 140,326 126,000 128,571 1.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.82% -1.60% 241.52% -10.93% 15.10% 5.52% 6.02% -
ROE 10.91% -0.30% 23.22% -3.30% 4.58% 2.80% 3.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 44.23 17.78 10.39 25.04 26.22 40.49 57.66 -4.31%
EPS 12.55 -0.33 25.07 -2.74 3.89 2.29 3.50 23.69%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.08 1.08 0.83 0.85 0.82 0.89 4.36%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 36.86 14.82 8.66 20.86 21.85 30.29 44.02 -2.91%
EPS 10.46 -0.27 20.89 -2.29 3.24 1.72 2.67 25.52%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9583 0.90 0.90 0.6917 0.7083 0.6136 0.6795 5.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.55 0.54 0.65 0.245 0.31 0.34 0.32 -
P/RPS 1.24 3.04 6.25 0.98 1.18 0.84 0.55 14.49%
P/EPS 4.38 -164.73 2.59 -8.93 7.96 14.82 9.14 -11.52%
EY 22.81 -0.61 38.57 -11.20 12.56 6.75 10.94 13.01%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.60 0.30 0.36 0.41 0.36 4.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 22/05/14 23/05/13 28/05/12 23/05/11 21/05/10 -
Price 0.51 0.65 0.77 0.355 0.25 0.32 0.31 -
P/RPS 1.15 3.66 7.41 1.42 0.95 0.79 0.54 13.41%
P/EPS 4.06 -198.29 3.07 -12.94 6.42 13.95 8.85 -12.16%
EY 24.60 -0.50 32.56 -7.73 15.57 7.17 11.30 13.83%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.71 0.43 0.29 0.39 0.35 3.88%

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