[FARLIM] QoQ TTM 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- 80.83%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,425 68,885 74,134 86,042 84,980 80,903 73,851 1.41%
PBT 8,994 6,549 7,288 8,481 4,310 3,625 6,076 29.85%
Tax -2,234 -2,795 -2,826 -2,787 -1,116 -540 -1,237 48.24%
NP 6,760 3,754 4,462 5,694 3,194 3,085 4,839 24.94%
-
NP to SH 6,841 3,804 4,502 5,725 3,166 3,012 4,740 27.68%
-
Tax Rate 24.84% 42.68% 38.78% 32.86% 25.89% 14.90% 20.36% -
Total Cost 68,665 65,131 69,672 80,348 81,786 77,818 69,012 -0.33%
-
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 8.96% 5.45% 6.02% 6.62% 3.76% 3.81% 6.55% -
ROE 5.90% 3.36% 3.93% 5.16% 2.94% 2.87% 4.44% -
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 60.46 54.77 57.66 69.80 68.75 67.02 60.89 -0.47%
EPS 5.48 3.02 3.50 4.64 2.56 2.50 3.91 25.21%
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 44.79 40.91 44.02 51.10 50.47 48.04 43.86 1.40%
EPS 4.06 2.26 2.67 3.40 1.88 1.79 2.81 27.77%
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 0.53 0.57 0.55 0.52 0.49 0.57 0.48 6.82%
P/EPS 5.84 10.25 9.14 7.75 13.27 15.23 7.42 -14.74%
EY 17.14 9.76 10.94 12.90 7.53 6.57 13.48 17.35%
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 0.58 0.55 0.54 0.50 0.47 0.51 0.51 8.94%
P/EPS 6.38 9.92 8.85 7.54 12.49 13.63 7.93 -13.48%
EY 15.67 10.08 11.30 13.27 8.00 7.34 12.61 15.57%
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