[FARLIM] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -54.29%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,952 13,757 20,079 18,097 22,201 25,665 19,017 -7.39%
PBT 746 -11 4,445 1,369 1,485 1,182 274 95.33%
Tax -110 -155 -1,762 -768 -141 -116 -91 13.51%
NP 636 -166 2,683 601 1,344 1,066 183 129.96%
-
NP to SH 654 -180 2,712 618 1,352 1,043 153 164.08%
-
Tax Rate 14.75% - 39.64% 56.10% 9.49% 9.81% 33.21% -
Total Cost 16,316 13,923 17,396 17,496 20,857 24,599 18,834 -9.14%
-
Net Worth 113,192 114,428 110,945 107,532 105,021 106,725 110,000 1.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 113,192 114,428 110,945 107,532 105,021 106,725 110,000 1.93%
NOSH 125,769 128,571 123,272 123,600 120,714 121,279 125,000 0.41%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.75% -1.21% 13.36% 3.32% 6.05% 4.15% 0.96% -
ROE 0.58% -0.16% 2.44% 0.57% 1.29% 0.98% 0.14% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.48 10.70 16.29 14.64 18.39 21.16 15.21 -7.75%
EPS 0.52 -0.14 2.20 0.50 1.12 0.86 0.13 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.90 0.87 0.87 0.88 0.88 1.51%
Adjusted Per Share Value based on latest NOSH - 123,600
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.07 8.17 11.92 10.75 13.18 15.24 11.29 -7.35%
EPS 0.39 -0.11 1.61 0.37 0.80 0.62 0.09 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6722 0.6795 0.6589 0.6386 0.6237 0.6338 0.6532 1.93%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.32 0.36 0.34 0.38 0.29 0.24 -
P/RPS 2.30 2.99 2.21 2.32 2.07 1.37 1.58 28.53%
P/EPS 59.62 -228.57 16.36 68.00 33.93 33.72 196.08 -54.88%
EY 1.68 -0.44 6.11 1.47 2.95 2.97 0.51 121.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.40 0.39 0.44 0.33 0.27 16.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 21/05/10 24/02/10 19/11/09 20/08/09 20/05/09 23/02/09 -
Price 0.30 0.31 0.35 0.32 0.34 0.31 0.25 -
P/RPS 2.23 2.90 2.15 2.19 1.85 1.46 1.64 22.80%
P/EPS 57.69 -221.43 15.91 64.00 30.36 36.05 204.25 -57.05%
EY 1.73 -0.45 6.29 1.56 3.29 2.77 0.49 132.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.39 0.37 0.39 0.35 0.28 11.60%

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