[FARLIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -23.78%
YoY- 297.74%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 95,732 102,660 60,746 55,638 55,418 50,240 51,013 52.20%
PBT 5,334 4,728 5,083 6,412 8,250 756 5,787 -5.29%
Tax -514 -464 -1,121 -1,373 -1,676 -4 -21 744.64%
NP 4,820 4,264 3,962 5,038 6,574 752 5,766 -11.27%
-
NP to SH 4,790 4,172 3,856 4,937 6,478 632 5,951 -13.48%
-
Tax Rate 9.64% 9.81% 22.05% 21.41% 20.32% 0.53% 0.36% -
Total Cost 90,912 98,396 56,784 50,600 48,844 49,488 45,247 59.29%
-
Net Worth 105,234 106,725 106,169 104,938 104,755 103,307 82,855 17.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 105,234 106,725 106,169 104,938 104,755 103,307 82,855 17.29%
NOSH 120,959 121,279 120,647 120,618 120,408 121,538 120,080 0.48%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.03% 4.15% 6.52% 9.06% 11.86% 1.50% 11.30% -
ROE 4.55% 3.91% 3.63% 4.70% 6.18% 0.61% 7.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 79.14 84.65 50.35 46.13 46.02 41.34 42.48 51.46%
EPS 3.96 3.44 3.19 4.09 5.38 0.52 4.96 -13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.88 0.87 0.87 0.85 0.69 16.72%
Adjusted Per Share Value based on latest NOSH - 122,105
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.85 60.97 36.07 33.04 32.91 29.84 30.29 52.21%
EPS 2.84 2.48 2.29 2.93 3.85 0.38 3.53 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6249 0.6338 0.6305 0.6232 0.6221 0.6135 0.492 17.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.29 0.24 0.32 0.25 0.39 0.45 -
P/RPS 0.48 0.34 0.48 0.69 0.54 0.94 1.06 -41.05%
P/EPS 9.60 8.43 7.51 7.82 4.65 75.00 9.08 3.78%
EY 10.42 11.86 13.32 12.79 21.52 1.33 11.01 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.27 0.37 0.29 0.46 0.65 -22.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 20/05/09 23/02/09 26/11/08 19/08/08 21/05/08 26/02/08 -
Price 0.34 0.31 0.25 0.25 0.23 0.29 0.44 -
P/RPS 0.43 0.37 0.50 0.54 0.50 0.70 1.04 -44.53%
P/EPS 8.59 9.01 7.82 6.11 4.28 55.77 8.88 -2.19%
EY 11.65 11.10 12.78 16.37 23.39 1.79 11.26 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.28 0.29 0.26 0.34 0.64 -28.14%

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