[FARLIM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.02%
YoY- -67.18%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 80,903 73,851 60,746 59,196 63,074 57,427 51,013 36.03%
PBT 3,625 6,076 5,083 10,470 12,858 8,849 5,787 -26.81%
Tax -540 -1,237 -1,122 -1,826 -1,300 -465 -21 772.92%
NP 3,085 4,839 3,961 8,644 11,558 8,384 5,766 -34.11%
-
NP to SH 3,012 4,740 3,855 8,722 11,632 8,480 5,951 -36.51%
-
Tax Rate 14.90% 20.36% 22.07% 17.44% 10.11% 5.25% 0.36% -
Total Cost 77,818 69,012 56,785 50,552 51,516 49,043 45,247 43.59%
-
Net Worth 105,021 106,725 110,000 106,231 104,671 103,307 82,750 17.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 105,021 106,725 110,000 106,231 104,671 103,307 82,750 17.23%
NOSH 120,714 121,279 125,000 122,105 120,312 121,538 119,928 0.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.81% 6.55% 6.52% 14.60% 18.32% 14.60% 11.30% -
ROE 2.87% 4.44% 3.50% 8.21% 11.11% 8.21% 7.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 67.02 60.89 48.60 48.48 52.43 47.25 42.54 35.43%
EPS 2.50 3.91 3.08 7.14 9.67 6.98 4.96 -36.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.88 0.87 0.87 0.85 0.69 16.72%
Adjusted Per Share Value based on latest NOSH - 122,105
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.04 43.86 36.07 35.15 37.46 34.10 30.29 36.03%
EPS 1.79 2.81 2.29 5.18 6.91 5.04 3.53 -36.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6237 0.6338 0.6532 0.6309 0.6216 0.6135 0.4914 17.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.38 0.29 0.24 0.32 0.25 0.39 0.45 -
P/RPS 0.57 0.48 0.49 0.66 0.48 0.83 1.06 -33.89%
P/EPS 15.23 7.42 7.78 4.48 2.59 5.59 9.07 41.31%
EY 6.57 13.48 12.85 22.32 38.67 17.89 11.03 -29.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.27 0.37 0.29 0.46 0.65 -22.92%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 20/05/09 23/02/09 26/11/08 19/08/08 21/05/08 26/02/08 -
Price 0.34 0.31 0.25 0.25 0.23 0.29 0.44 -
P/RPS 0.51 0.51 0.51 0.52 0.44 0.61 1.03 -37.43%
P/EPS 13.63 7.93 8.11 3.50 2.38 4.16 8.87 33.19%
EY 7.34 12.61 12.34 28.57 42.04 24.06 11.28 -24.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.28 0.29 0.26 0.34 0.64 -28.14%

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