[FARLIM] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -59.55%
YoY- 495.25%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,658 156 17,087 15,993 27,675 12,152 6,248 24.17%
PBT 2,555 3,228 7,856 4,970 13,114 4,569 1,472 44.18%
Tax -1,439 -1,376 -940 -1,020 -3,320 -1,835 -65 681.06%
NP 1,116 1,852 6,916 3,950 9,794 2,734 1,407 -14.25%
-
NP to SH 1,178 1,592 5,844 3,913 9,673 2,665 1,356 -8.91%
-
Tax Rate 56.32% 42.63% 11.97% 20.52% 25.32% 40.16% 4.42% -
Total Cost 7,542 -1,696 10,171 12,043 17,881 9,418 4,841 34.20%
-
Net Worth 168,391 168,391 168,391 161,374 158,568 148,745 152,955 6.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 70 -
Div Payout % - - - - - - 5.17% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 168,391 168,391 168,391 161,374 158,568 148,745 152,955 6.58%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.89% 1,187.18% 40.48% 24.70% 35.39% 22.50% 22.52% -
ROE 0.70% 0.95% 3.47% 2.42% 6.10% 1.79% 0.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.17 0.11 12.18 11.40 19.72 8.66 4.45 24.21%
EPS 0.84 1.13 4.16 2.79 6.89 1.90 0.97 -9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.20 1.20 1.20 1.15 1.13 1.06 1.09 6.58%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.14 0.09 10.15 9.50 16.43 7.22 3.71 24.15%
EPS 0.70 0.95 3.47 2.32 5.74 1.58 0.81 -9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 1.00 1.00 1.00 0.9583 0.9417 0.8833 0.9083 6.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.51 0.50 0.53 0.55 0.52 0.475 0.635 -
P/RPS 8.27 449.76 4.35 4.83 2.64 5.49 14.26 -30.34%
P/EPS 60.75 44.07 12.73 19.72 7.54 25.01 65.71 -5.07%
EY 1.65 2.27 7.86 5.07 13.26 4.00 1.52 5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.42 0.42 0.44 0.48 0.46 0.45 0.58 -19.28%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 26/08/16 27/05/16 25/02/16 26/11/15 28/08/15 -
Price 0.525 0.505 0.50 0.51 0.48 0.495 0.47 -
P/RPS 8.51 454.26 4.11 4.47 2.43 5.72 10.56 -13.34%
P/EPS 62.54 44.51 12.01 18.29 6.96 26.06 48.64 18.15%
EY 1.60 2.25 8.33 5.47 14.36 3.84 2.06 -15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
P/NAPS 0.44 0.42 0.42 0.44 0.42 0.47 0.43 1.53%

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