[FARLIM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 42.51%
YoY- 48.47%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 73,794 61,418 55,028 86,042 87,950 95,732 102,660 -19.73%
PBT 6,065 1,470 -44 8,481 5,381 5,334 4,728 18.04%
Tax -629 -530 -620 -2,787 -1,366 -514 -464 22.46%
NP 5,436 940 -664 5,694 4,014 4,820 4,264 17.55%
-
NP to SH 5,505 948 -720 5,725 4,017 4,790 4,172 20.28%
-
Tax Rate 10.37% 36.05% - 32.86% 25.39% 9.64% 9.81% -
Total Cost 68,358 60,478 55,692 80,348 83,936 90,912 98,396 -21.54%
-
Net Worth 116,011 112,263 114,428 110,806 106,557 105,234 106,725 5.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 116,011 112,263 114,428 110,806 106,557 105,234 106,725 5.71%
NOSH 124,743 124,736 128,571 123,118 122,479 120,959 121,279 1.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.37% 1.53% -1.21% 6.62% 4.56% 5.03% 4.15% -
ROE 4.75% 0.84% -0.63% 5.17% 3.77% 4.55% 3.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.16 49.24 42.80 69.89 71.81 79.14 84.65 -21.22%
EPS 4.41 0.76 -0.56 4.65 3.28 3.96 3.44 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.89 0.90 0.87 0.87 0.88 3.74%
Adjusted Per Share Value based on latest NOSH - 123,272
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.82 36.47 32.68 51.10 52.23 56.85 60.97 -19.74%
EPS 3.27 0.56 -0.43 3.40 2.39 2.84 2.48 20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6667 0.6795 0.658 0.6328 0.6249 0.6338 5.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.31 0.32 0.36 0.34 0.38 0.29 -
P/RPS 0.54 0.63 0.75 0.52 0.47 0.48 0.34 36.08%
P/EPS 7.25 40.79 -57.14 7.74 10.37 9.60 8.43 -9.55%
EY 13.79 2.45 -1.75 12.92 9.65 10.42 11.86 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.36 0.40 0.39 0.44 0.33 2.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 21/05/10 24/02/10 19/11/09 20/08/09 20/05/09 -
Price 0.35 0.30 0.31 0.35 0.32 0.34 0.31 -
P/RPS 0.59 0.61 0.72 0.50 0.45 0.43 0.37 36.45%
P/EPS 7.93 39.47 -55.36 7.53 9.76 8.59 9.01 -8.15%
EY 12.61 2.53 -1.81 13.29 10.25 11.65 11.10 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.39 0.37 0.39 0.35 5.63%

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