[FARLIM] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -62.01%
YoY- -75.68%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,133 9,046 19,534 18,952 26,554 32,853 22,391 -40.97%
PBT -730 -13 6,339 4,442 10,795 13,470 11,679 -
Tax -13 -27 -1,318 -1,604 -3,090 -4,528 -4,606 -97.98%
NP -743 -40 5,021 2,838 7,705 8,942 7,073 -
-
NP to SH -686 57 5,145 2,992 7,876 9,132 6,965 -
-
Tax Rate - - 20.79% 36.11% 28.62% 33.62% 39.44% -
Total Cost 10,876 9,086 14,513 16,114 18,849 23,911 15,318 -20.36%
-
Net Worth 158,474 153,429 175,407 172,600 174,004 174,004 172,600 -5.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 158,474 153,429 175,407 172,600 174,004 174,004 172,600 -5.51%
NOSH 168,391 168,391 140,326 140,326 140,326 140,326 140,326 12.88%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -7.33% -0.44% 25.70% 14.97% 29.02% 27.22% 31.59% -
ROE -0.43% 0.04% 2.93% 1.73% 4.53% 5.25% 4.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.59 6.07 13.92 13.51 18.92 23.41 15.96 -44.46%
EPS -0.45 0.04 3.67 2.13 5.61 6.51 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.03 1.25 1.23 1.24 1.24 1.23 -11.12%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.02 5.37 11.60 11.25 15.77 19.51 13.30 -40.96%
EPS -0.41 0.03 3.06 1.78 4.68 5.42 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9411 0.9112 1.0417 1.025 1.0333 1.0333 1.025 -5.51%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.375 0.38 0.485 0.475 0.50 0.505 0.57 -
P/RPS 5.69 6.26 3.48 3.52 2.64 2.16 3.57 36.33%
P/EPS -84.11 993.07 13.23 22.28 8.91 7.76 11.48 -
EY -1.19 0.10 7.56 4.49 11.23 12.89 8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.39 0.39 0.40 0.41 0.46 -15.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 22/11/18 23/08/18 24/05/18 27/02/18 21/11/17 29/08/17 -
Price 0.375 0.37 0.375 0.455 0.50 0.49 0.51 -
P/RPS 5.69 6.09 2.69 3.37 2.64 2.09 3.20 46.61%
P/EPS -84.11 966.94 10.23 21.34 8.91 7.53 10.28 -
EY -1.19 0.10 9.78 4.69 11.23 13.28 9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.30 0.37 0.40 0.40 0.41 -8.28%

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