[FARLIM] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 26.43%
YoY- -29.94%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 13,114 6,216 26,554 32,260 27,154 36,624 41,894 -53.99%
PBT 2,876 -4,852 10,795 14,550 11,788 20,560 18,609 -71.29%
Tax -36 -36 -3,090 -4,117 -3,580 -5,980 -4,776 -96.18%
NP 2,840 -4,888 7,705 10,433 8,208 14,580 13,833 -65.29%
-
NP to SH 2,926 -4,784 7,875 10,602 8,386 14,752 12,527 -62.17%
-
Tax Rate 1.25% - 28.62% 28.30% 30.37% 29.09% 25.67% -
Total Cost 10,274 11,104 18,849 21,826 18,946 22,044 28,061 -48.91%
-
Net Worth 175,407 172,600 174,004 174,004 172,600 172,600 168,391 2.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 175,407 172,600 174,004 174,004 172,600 172,600 168,391 2.76%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 21.66% -78.64% 29.02% 32.34% 30.23% 39.81% 33.02% -
ROE 1.67% -2.77% 4.53% 6.09% 4.86% 8.55% 7.44% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.35 4.43 18.92 22.99 19.35 26.10 29.85 -53.97%
EPS 2.08 -3.40 5.61 7.56 5.98 10.52 8.93 -62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.24 1.24 1.23 1.23 1.20 2.76%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.79 3.69 15.77 19.16 16.13 21.75 24.88 -53.98%
EPS 1.74 -2.84 4.68 6.30 4.98 8.76 7.44 -62.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0417 1.025 1.0333 1.0333 1.025 1.025 1.00 2.76%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.485 0.475 0.50 0.505 0.57 0.55 0.51 -
P/RPS 5.19 10.72 2.64 2.20 2.95 2.11 1.71 110.05%
P/EPS 23.26 -13.93 8.91 6.68 9.54 5.23 5.71 155.72%
EY 4.30 -7.18 11.22 14.96 10.48 19.11 17.50 -60.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.40 0.41 0.46 0.45 0.42 -4.83%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 27/02/18 21/11/17 29/08/17 26/05/17 24/02/17 -
Price 0.375 0.455 0.50 0.49 0.51 0.56 0.525 -
P/RPS 4.01 10.27 2.64 2.13 2.64 2.15 1.76 73.41%
P/EPS 17.98 -13.35 8.91 6.49 8.53 5.33 5.88 111.10%
EY 5.56 -7.49 11.22 15.42 11.72 18.77 17.00 -52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.40 0.40 0.41 0.46 0.44 -22.58%

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