[FARLIM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 22.96%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 86,042 84,980 80,903 73,851 60,746 59,196 63,074 22.93%
PBT 8,481 4,310 3,625 6,076 5,083 10,470 12,858 -24.16%
Tax -2,787 -1,116 -540 -1,237 -1,122 -1,826 -1,300 66.03%
NP 5,694 3,194 3,085 4,839 3,961 8,644 11,558 -37.54%
-
NP to SH 5,725 3,166 3,012 4,740 3,855 8,722 11,632 -37.58%
-
Tax Rate 32.86% 25.89% 14.90% 20.36% 22.07% 17.44% 10.11% -
Total Cost 80,348 81,786 77,818 69,012 56,785 50,552 51,516 34.38%
-
Net Worth 110,945 107,532 105,021 106,725 110,000 106,231 104,671 3.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 110,945 107,532 105,021 106,725 110,000 106,231 104,671 3.94%
NOSH 123,272 123,600 120,714 121,279 125,000 122,105 120,312 1.62%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.62% 3.76% 3.81% 6.55% 6.52% 14.60% 18.32% -
ROE 5.16% 2.94% 2.87% 4.44% 3.50% 8.21% 11.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.80 68.75 67.02 60.89 48.60 48.48 52.43 20.95%
EPS 4.64 2.56 2.50 3.91 3.08 7.14 9.67 -38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.87 0.88 0.88 0.87 0.87 2.27%
Adjusted Per Share Value based on latest NOSH - 121,279
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.10 50.47 48.04 43.86 36.07 35.15 37.46 22.92%
EPS 3.40 1.88 1.79 2.81 2.29 5.18 6.91 -37.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6589 0.6386 0.6237 0.6338 0.6532 0.6309 0.6216 3.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.36 0.34 0.38 0.29 0.24 0.32 0.25 -
P/RPS 0.52 0.49 0.57 0.48 0.49 0.66 0.48 5.46%
P/EPS 7.75 13.27 15.23 7.42 7.78 4.48 2.59 107.23%
EY 12.90 7.53 6.57 13.48 12.85 22.32 38.67 -51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.44 0.33 0.27 0.37 0.29 23.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 20/08/09 20/05/09 23/02/09 26/11/08 19/08/08 -
Price 0.35 0.32 0.34 0.31 0.25 0.25 0.23 -
P/RPS 0.50 0.47 0.51 0.51 0.51 0.52 0.44 8.87%
P/EPS 7.54 12.49 13.63 7.93 8.11 3.50 2.38 115.25%
EY 13.27 8.00 7.34 12.61 12.34 28.57 42.04 -53.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.39 0.35 0.28 0.29 0.26 30.94%

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