[FARLIM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.76%
YoY- -5.75%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 26,554 32,260 27,154 36,624 41,894 44,314 66,160 -45.49%
PBT 10,795 14,550 11,788 20,560 18,609 21,406 25,652 -43.75%
Tax -3,090 -4,117 -3,580 -5,980 -4,776 -4,449 -3,920 -14.63%
NP 7,705 10,433 8,208 14,580 13,833 16,957 21,732 -49.81%
-
NP to SH 7,875 10,602 8,386 14,752 12,527 15,133 19,512 -45.29%
-
Tax Rate 28.62% 28.30% 30.37% 29.09% 25.67% 20.78% 15.28% -
Total Cost 18,849 21,826 18,946 22,044 28,061 27,357 44,428 -43.44%
-
Net Worth 174,004 174,004 172,600 172,600 168,391 168,391 168,391 2.20%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 174,004 174,004 172,600 172,600 168,391 168,391 168,391 2.20%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 29.02% 32.34% 30.23% 39.81% 33.02% 38.27% 32.85% -
ROE 4.53% 6.09% 4.86% 8.55% 7.44% 8.99% 11.59% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.92 22.99 19.35 26.10 29.85 31.58 47.15 -45.50%
EPS 5.61 7.56 5.98 10.52 8.93 10.79 13.90 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.24 1.23 1.23 1.20 1.20 1.20 2.20%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.34 21.07 17.73 23.92 27.36 28.94 43.21 -45.50%
EPS 5.14 6.92 5.48 9.63 8.18 9.88 12.74 -45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1364 1.1364 1.1272 1.1272 1.0997 1.0997 1.0997 2.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.50 0.505 0.57 0.55 0.51 0.50 0.53 -
P/RPS 2.64 2.20 2.95 2.11 1.71 1.58 1.12 76.83%
P/EPS 8.91 6.68 9.54 5.23 5.71 4.64 3.81 75.91%
EY 11.22 14.96 10.48 19.11 17.50 21.57 26.24 -43.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.46 0.45 0.42 0.42 0.44 -6.14%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 29/08/17 26/05/17 24/02/17 24/11/16 26/08/16 -
Price 0.50 0.49 0.51 0.56 0.525 0.505 0.50 -
P/RPS 2.64 2.13 2.64 2.15 1.76 1.60 1.06 83.43%
P/EPS 8.91 6.49 8.53 5.33 5.88 4.68 3.60 82.66%
EY 11.22 15.42 11.72 18.77 17.00 21.36 27.81 -45.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.46 0.44 0.42 0.42 -3.19%

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