[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.13%
YoY- -35.2%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 65,963 47,866 25,665 60,746 41,729 27,709 12,560 201.83%
PBT 4,036 2,667 1,182 5,083 4,809 4,125 189 668.27%
Tax -1,025 -257 -116 -1,121 -1,030 -838 -1 10023.20%
NP 3,011 2,410 1,066 3,962 3,779 3,287 188 534.31%
-
NP to SH 3,013 2,395 1,043 3,856 3,703 3,239 158 612.49%
-
Tax Rate 25.40% 9.64% 9.81% 22.05% 21.42% 20.32% 0.53% -
Total Cost 62,952 45,456 24,599 56,784 37,950 24,422 12,372 195.54%
-
Net Worth 106,557 105,234 106,725 106,169 104,938 104,755 103,307 2.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 106,557 105,234 106,725 106,169 104,938 104,755 103,307 2.08%
NOSH 122,479 120,959 121,279 120,647 120,618 120,408 121,538 0.51%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.56% 5.03% 4.15% 6.52% 9.06% 11.86% 1.50% -
ROE 2.83% 2.28% 0.98% 3.63% 3.53% 3.09% 0.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.86 39.57 21.16 50.35 34.60 23.01 10.33 200.38%
EPS 2.46 1.98 0.86 3.19 3.07 2.69 0.13 608.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.88 0.88 0.87 0.87 0.85 1.56%
Adjusted Per Share Value based on latest NOSH - 125,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.17 28.43 15.24 36.07 24.78 16.46 7.46 201.79%
EPS 1.79 1.42 0.62 2.29 2.20 1.92 0.09 632.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6328 0.6249 0.6338 0.6305 0.6232 0.6221 0.6135 2.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.34 0.38 0.29 0.24 0.32 0.25 0.39 -
P/RPS 0.63 0.96 1.37 0.48 0.92 1.09 3.77 -69.62%
P/EPS 13.82 19.19 33.72 7.51 10.42 9.29 300.00 -87.12%
EY 7.24 5.21 2.97 13.32 9.59 10.76 0.33 682.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.33 0.27 0.37 0.29 0.46 -10.41%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 20/05/09 23/02/09 26/11/08 19/08/08 21/05/08 -
Price 0.32 0.34 0.31 0.25 0.25 0.23 0.29 -
P/RPS 0.59 0.86 1.46 0.50 0.72 1.00 2.81 -64.64%
P/EPS 13.01 17.17 36.05 7.82 8.14 8.55 223.08 -84.93%
EY 7.69 5.82 2.77 12.78 12.28 11.70 0.45 562.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.35 0.28 0.29 0.26 0.34 5.79%

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