[FARLIM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.23%
YoY- 158.7%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 35,134 31,126 30,417 33,492 36,800 33,978 27,777 16.94%
PBT -3,343 -4,354 7,922 6,816 6,520 6,072 1,063 -
Tax -496 -276 -676 -834 -962 -1,516 -2,652 -67.26%
NP -3,839 -4,630 7,246 5,982 5,558 4,556 -1,589 79.95%
-
NP to SH -3,849 -4,738 7,115 5,857 5,462 4,561 -1,582 80.79%
-
Tax Rate - - 8.53% 12.24% 14.75% 24.97% 249.48% -
Total Cost 38,973 35,756 23,171 27,510 31,242 29,422 29,366 20.74%
-
Net Worth 116,470 116,470 122,083 120,680 119,277 117,709 110,507 3.56%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 116,470 116,470 122,083 120,680 119,277 117,709 110,507 3.56%
NOSH 140,326 140,326 140,326 140,326 140,326 136,856 136,428 1.89%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.93% -14.88% 23.82% 17.86% 15.10% 13.41% -5.72% -
ROE -3.30% -4.07% 5.83% 4.85% 4.58% 3.87% -1.43% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.04 22.18 21.68 23.87 26.22 24.82 20.36 14.77%
EPS -2.74 -3.38 5.07 4.17 3.89 3.33 -1.16 77.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.87 0.86 0.85 0.86 0.81 1.63%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.86 18.48 18.06 19.89 21.85 20.18 16.50 16.90%
EPS -2.29 -2.81 4.23 3.48 3.24 2.71 -0.94 80.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6917 0.6917 0.725 0.7167 0.7083 0.699 0.6563 3.56%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.255 0.26 0.25 0.31 0.29 0.25 -
P/RPS 0.98 1.15 1.20 1.05 1.18 1.17 1.23 -14.04%
P/EPS -8.93 -7.55 5.13 5.99 7.96 8.70 -21.56 -44.40%
EY -11.20 -13.24 19.50 16.70 12.56 11.49 -4.64 79.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.30 0.29 0.36 0.34 0.31 -2.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 23/11/12 27/08/12 28/05/12 21/02/12 24/11/11 -
Price 0.355 0.275 0.255 0.25 0.25 0.32 0.29 -
P/RPS 1.42 1.24 1.18 1.05 0.95 1.29 1.42 0.00%
P/EPS -12.94 -8.14 5.03 5.99 6.42 9.60 -25.01 -35.52%
EY -7.73 -12.28 19.88 16.70 15.57 10.41 -4.00 55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.29 0.29 0.29 0.37 0.36 12.56%

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