[FARLIM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 16.34%
YoY- 274.46%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 13,577 9,156 41,894 33,236 33,080 15,993 46,391 -55.95%
PBT 5,894 5,140 18,609 16,055 12,826 4,970 18,233 -52.93%
Tax -1,790 -1,495 -4,776 -3,337 -1,960 -1,020 -5,277 -51.39%
NP 4,104 3,645 13,833 12,718 10,866 3,950 12,956 -53.56%
-
NP to SH 4,193 3,688 12,527 11,350 9,756 3,913 12,704 -52.27%
-
Tax Rate 30.37% 29.09% 25.67% 20.78% 15.28% 20.52% 28.94% -
Total Cost 9,473 5,511 28,061 20,518 22,214 12,043 33,435 -56.89%
-
Net Worth 172,600 172,600 168,391 168,391 168,391 161,374 158,568 5.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 172,600 172,600 168,391 168,391 168,391 161,374 158,568 5.82%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 30.23% 39.81% 33.02% 38.27% 32.85% 24.70% 27.93% -
ROE 2.43% 2.14% 7.44% 6.74% 5.79% 2.42% 8.01% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.68 6.52 29.85 23.68 23.57 11.40 33.06 -55.93%
EPS 2.99 2.63 8.93 8.09 6.95 2.79 9.05 -52.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.20 1.20 1.20 1.15 1.13 5.82%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.06 5.44 24.88 19.74 19.64 9.50 27.55 -55.96%
EPS 2.49 2.19 7.44 6.74 5.79 2.32 7.54 -52.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.025 1.00 1.00 1.00 0.9583 0.9417 5.81%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.57 0.55 0.51 0.50 0.53 0.55 0.52 -
P/RPS 5.89 8.43 1.71 2.11 2.25 4.83 1.57 141.63%
P/EPS 19.08 20.93 5.71 6.18 7.62 19.72 5.74 122.89%
EY 5.24 4.78 17.50 16.18 13.12 5.07 17.41 -55.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.42 0.42 0.44 0.48 0.46 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 26/05/17 24/02/17 24/11/16 26/08/16 27/05/16 25/02/16 -
Price 0.51 0.56 0.525 0.505 0.50 0.51 0.48 -
P/RPS 5.27 8.58 1.76 2.13 2.12 4.47 1.45 136.57%
P/EPS 17.07 21.31 5.88 6.24 7.19 18.29 5.30 118.24%
EY 5.86 4.69 17.00 16.02 13.90 5.47 18.86 -54.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.44 0.42 0.42 0.44 0.42 -1.59%

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