[FARLIM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.35%
YoY- 507.91%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,801 26,024 24,950 24,914 19,373 15,871 14,585 71.56%
PBT 5,601 2,767 714 56,409 46,734 43,484 43,207 -74.35%
Tax -2,952 -1,178 -1,113 -9,252 -8,202 -8,038 -7,981 -48.44%
NP 2,649 1,589 -399 47,157 38,532 35,446 35,226 -82.15%
-
NP to SH 2,502 1,499 -460 47,097 38,494 35,397 35,184 -82.80%
-
Tax Rate 52.70% 42.57% 155.88% 16.40% 17.55% 18.48% 18.47% -
Total Cost 30,152 24,435 25,349 -22,243 -19,159 -19,575 -20,641 -
-
Net Worth 148,745 152,955 151,552 151,552 152,955 150,148 151,552 -1.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 148,745 152,955 151,552 151,552 152,955 150,148 151,552 -1.23%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.08% 6.11% -1.60% 189.28% 198.90% 223.34% 241.52% -
ROE 1.68% 0.98% -0.30% 31.08% 25.17% 23.57% 23.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.37 18.55 17.78 17.75 13.81 11.31 10.39 71.58%
EPS 1.78 1.07 -0.33 33.56 27.43 25.22 25.07 -82.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.08 1.08 1.09 1.07 1.08 -1.23%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 19.48 15.45 14.82 14.80 11.50 9.43 8.66 71.59%
EPS 1.49 0.89 -0.27 27.97 22.86 21.02 20.89 -82.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.9083 0.90 0.90 0.9083 0.8917 0.90 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.475 0.635 0.54 0.49 0.62 0.69 0.65 -
P/RPS 2.03 3.42 3.04 2.76 4.49 6.10 6.25 -52.71%
P/EPS 26.64 59.44 -164.73 1.46 2.26 2.74 2.59 372.28%
EY 3.75 1.68 -0.61 68.50 44.24 36.56 38.57 -78.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.58 0.50 0.45 0.57 0.64 0.60 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 26/02/15 18/11/14 28/08/14 22/05/14 -
Price 0.495 0.47 0.65 0.53 0.54 0.665 0.77 -
P/RPS 2.12 2.53 3.66 2.99 3.91 5.88 7.41 -56.54%
P/EPS 27.76 44.00 -198.29 1.58 1.97 2.64 3.07 333.45%
EY 3.60 2.27 -0.50 63.33 50.80 37.93 32.56 -76.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.60 0.49 0.50 0.62 0.71 -24.02%

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