[FARLIM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 10.37%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 24,195 13,577 9,156 41,894 33,236 33,080 15,993 31.75%
PBT 10,913 5,894 5,140 18,609 16,055 12,826 4,970 68.85%
Tax -3,088 -1,790 -1,495 -4,776 -3,337 -1,960 -1,020 109.13%
NP 7,825 4,104 3,645 13,833 12,718 10,866 3,950 57.66%
-
NP to SH 7,952 4,193 3,688 12,527 11,350 9,756 3,913 60.37%
-
Tax Rate 28.30% 30.37% 29.09% 25.67% 20.78% 15.28% 20.52% -
Total Cost 16,370 9,473 5,511 28,061 20,518 22,214 12,043 22.68%
-
Net Worth 174,004 172,600 172,600 168,391 168,391 168,391 161,374 5.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 174,004 172,600 172,600 168,391 168,391 168,391 161,374 5.14%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 32.34% 30.23% 39.81% 33.02% 38.27% 32.85% 24.70% -
ROE 4.57% 2.43% 2.14% 7.44% 6.74% 5.79% 2.42% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.24 9.68 6.52 29.85 23.68 23.57 11.40 31.71%
EPS 5.67 2.99 2.63 8.93 8.09 6.95 2.79 60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.23 1.23 1.20 1.20 1.20 1.15 5.14%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.37 8.06 5.44 24.88 19.74 19.64 9.50 31.73%
EPS 4.72 2.49 2.19 7.44 6.74 5.79 2.32 60.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0333 1.025 1.025 1.00 1.00 1.00 0.9583 5.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.505 0.57 0.55 0.51 0.50 0.53 0.55 -
P/RPS 2.93 5.89 8.43 1.71 2.11 2.25 4.83 -28.31%
P/EPS 8.91 19.08 20.93 5.71 6.18 7.62 19.72 -41.08%
EY 11.22 5.24 4.78 17.50 16.18 13.12 5.07 69.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.45 0.42 0.42 0.44 0.48 -9.96%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 26/05/17 24/02/17 24/11/16 26/08/16 27/05/16 -
Price 0.49 0.51 0.56 0.525 0.505 0.50 0.51 -
P/RPS 2.84 5.27 8.58 1.76 2.13 2.12 4.47 -26.07%
P/EPS 8.65 17.07 21.31 5.88 6.24 7.19 18.29 -39.27%
EY 11.56 5.86 4.69 17.00 16.02 13.90 5.47 64.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.46 0.44 0.42 0.42 0.44 -6.15%

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