[FARLIM] QoQ TTM 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- 5.11%
YoY- -63.7%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 68,885 74,134 86,042 84,980 80,903 73,851 60,746 8.76%
PBT 6,549 7,288 8,481 4,310 3,625 6,076 5,083 18.45%
Tax -2,795 -2,826 -2,787 -1,116 -540 -1,237 -1,122 84.07%
NP 3,754 4,462 5,694 3,194 3,085 4,839 3,961 -3.52%
-
NP to SH 3,804 4,502 5,725 3,166 3,012 4,740 3,855 -0.88%
-
Tax Rate 42.68% 38.78% 32.86% 25.89% 14.90% 20.36% 22.07% -
Total Cost 65,131 69,672 80,348 81,786 77,818 69,012 56,785 9.60%
-
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 5.45% 6.02% 6.62% 3.76% 3.81% 6.55% 6.52% -
ROE 3.36% 3.93% 5.16% 2.94% 2.87% 4.44% 3.50% -
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 54.77 57.66 69.80 68.75 67.02 60.89 48.60 8.31%
EPS 3.02 3.50 4.64 2.56 2.50 3.91 3.08 -1.30%
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 40.91 44.02 51.10 50.47 48.04 43.86 36.07 8.78%
EPS 2.26 2.67 3.40 1.88 1.79 2.81 2.29 -0.87%
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 0.57 0.55 0.52 0.49 0.57 0.48 0.49 10.63%
P/EPS 10.25 9.14 7.75 13.27 15.23 7.42 7.78 20.23%
EY 9.76 10.94 12.90 7.53 6.57 13.48 12.85 -16.79%
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 0.55 0.54 0.50 0.47 0.51 0.51 0.51 5.17%
P/EPS 9.92 8.85 7.54 12.49 13.63 7.93 8.11 14.41%
EY 10.08 11.30 13.27 8.00 7.34 12.61 12.34 -12.64%
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