[FARLIM] QoQ Cumulative 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- 90.01%
YoY- 48.47%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,346 30,709 13,757 86,042 65,963 47,866 25,665 66.83%
PBT 4,549 735 -11 8,481 4,036 2,667 1,182 145.38%
Tax -472 -265 -155 -2,787 -1,025 -257 -116 154.65%
NP 4,077 470 -166 5,694 3,011 2,410 1,066 144.36%
-
NP to SH 4,129 474 -180 5,725 3,013 2,395 1,043 150.04%
-
Tax Rate 10.38% 36.05% - 32.86% 25.40% 9.64% 9.81% -
Total Cost 51,269 30,239 13,923 80,348 62,952 45,456 24,599 63.09%
-
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 3.56% 0.42% -0.16% 5.17% 2.83% 2.28% 0.98% -
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 44.37 24.62 10.70 69.89 53.86 39.57 21.16 63.75%
EPS 3.31 0.38 -0.14 4.65 2.46 1.98 0.86 145.39%
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 32.87 18.24 8.17 51.10 39.17 28.43 15.24 66.85%
EPS 2.45 0.28 -0.11 3.40 1.79 1.42 0.62 149.73%
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 0.72 1.26 2.99 0.52 0.63 0.96 1.37 -34.85%
P/EPS 9.67 81.58 -228.57 7.74 13.82 19.19 33.72 -56.47%
EY 10.34 1.23 -0.44 12.92 7.24 5.21 2.97 129.53%
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 0.79 1.22 2.90 0.50 0.59 0.86 1.46 -33.57%
P/EPS 10.57 78.95 -221.43 7.53 13.01 17.17 36.05 -55.83%
EY 9.46 1.27 -0.45 13.29 7.69 5.82 2.77 126.61%
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