[FARLIM] QoQ 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- 338.83%
YoY- 1672.55%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,637 16,952 13,757 20,079 18,097 22,201 25,665 -2.68%
PBT 3,814 746 -11 4,445 1,369 1,485 1,182 118.20%
Tax -207 -110 -155 -1,762 -768 -141 -116 47.06%
NP 3,607 636 -166 2,683 601 1,344 1,066 125.21%
-
NP to SH 3,655 654 -180 2,712 618 1,352 1,043 130.53%
-
Tax Rate 5.43% 14.75% - 39.64% 56.10% 9.49% 9.81% -
Total Cost 21,030 16,316 13,923 17,396 17,496 20,857 24,599 -9.91%
-
Net Worth 116,011 113,192 114,428 110,945 107,532 105,021 106,725 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 116,011 113,192 114,428 110,945 107,532 105,021 106,725 5.71%
NOSH 124,744 125,769 128,571 123,272 123,600 120,714 121,279 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 14.64% 3.75% -1.21% 13.36% 3.32% 6.05% 4.15% -
ROE 3.15% 0.58% -0.16% 2.44% 0.57% 1.29% 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 19.75 13.48 10.70 16.29 14.64 18.39 21.16 -4.48%
EPS 2.93 0.52 -0.14 2.20 0.50 1.12 0.86 126.25%
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 14.63 10.07 8.17 11.92 10.75 13.18 15.24 -2.68%
EPS 2.17 0.39 -0.11 1.61 0.37 0.80 0.62 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6722 0.6795 0.6589 0.6386 0.6237 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 1.62 2.30 2.99 2.21 2.32 2.07 1.37 11.81%
P/EPS 10.92 59.62 -228.57 16.36 68.00 33.93 33.72 -52.80%
EY 9.16 1.68 -0.44 6.11 1.47 2.95 2.97 111.73%
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 1.77 2.23 2.90 2.15 2.19 1.85 1.46 13.68%
P/EPS 11.95 57.69 -221.43 15.91 64.00 30.36 36.05 -52.07%
EY 8.37 1.73 -0.45 6.29 1.56 3.29 2.77 108.86%
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