[FARLIM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 149.32%
YoY- 2565.57%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 9,156 41,894 33,236 33,080 15,993 46,391 18,716 -37.88%
PBT 5,140 18,609 16,055 12,826 4,970 18,233 5,119 0.27%
Tax -1,495 -4,776 -3,337 -1,960 -1,020 -5,277 -1,957 -16.41%
NP 3,645 13,833 12,718 10,866 3,950 12,956 3,162 9.93%
-
NP to SH 3,688 12,527 11,350 9,756 3,913 12,704 3,031 13.95%
-
Tax Rate 29.09% 25.67% 20.78% 15.28% 20.52% 28.94% 38.23% -
Total Cost 5,511 28,061 20,518 22,214 12,043 33,435 15,554 -49.89%
-
Net Worth 172,600 168,391 168,391 168,391 161,374 158,568 148,745 10.41%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 172,600 168,391 168,391 168,391 161,374 158,568 148,745 10.41%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 39.81% 33.02% 38.27% 32.85% 24.70% 27.93% 16.89% -
ROE 2.14% 7.44% 6.74% 5.79% 2.42% 8.01% 2.04% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.52 29.85 23.68 23.57 11.40 33.06 13.34 -37.92%
EPS 2.63 8.93 8.09 6.95 2.79 9.05 2.16 14.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.20 1.20 1.15 1.13 1.06 10.41%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.44 24.88 19.74 19.64 9.50 27.55 11.11 -37.84%
EPS 2.19 7.44 6.74 5.79 2.32 7.54 1.80 13.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.00 1.00 1.00 0.9583 0.9417 0.8833 10.41%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.55 0.51 0.50 0.53 0.55 0.52 0.475 -
P/RPS 8.43 1.71 2.11 2.25 4.83 1.57 3.56 77.56%
P/EPS 20.93 5.71 6.18 7.62 19.72 5.74 21.99 -3.23%
EY 4.78 17.50 16.18 13.12 5.07 17.41 4.55 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.42 0.44 0.48 0.46 0.45 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 24/11/16 26/08/16 27/05/16 25/02/16 26/11/15 -
Price 0.56 0.525 0.505 0.50 0.51 0.48 0.495 -
P/RPS 8.58 1.76 2.13 2.12 4.47 1.45 3.71 74.79%
P/EPS 21.31 5.88 6.24 7.19 18.29 5.30 22.92 -4.73%
EY 4.69 17.00 16.02 13.90 5.47 18.86 4.36 4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.42 0.42 0.44 0.42 0.47 -1.42%

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