[FARLIM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -50.65%
YoY- 4799.8%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 27,154 66,160 13,128 10,908 23,246 21,832 22,804 2.94%
PBT 11,788 25,652 1,100 108,384 -1,550 -734 -2,222 -
Tax -3,580 -3,920 -244 -16,392 -376 -272 -1,636 13.92%
NP 8,208 21,732 856 91,992 -1,926 -1,006 -3,858 -
-
NP to SH 8,386 19,512 732 91,928 -1,956 -1,258 -3,850 -
-
Tax Rate 30.37% 15.28% 22.18% 15.12% - - - -
Total Cost 18,946 44,428 12,272 -81,084 25,172 22,838 26,662 -5.53%
-
Net Worth 172,600 168,391 152,955 150,148 115,067 120,680 109,618 7.85%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 140 - - - - -
Div Payout % - - 19.17% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 172,600 168,391 152,955 150,148 115,067 120,680 109,618 7.85%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 133,680 0.81%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 30.23% 32.85% 6.52% 843.34% -8.29% -4.61% -16.92% -
ROE 4.86% 11.59% 0.48% 61.22% -1.70% -1.04% -3.51% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 19.35 47.15 9.36 7.77 16.57 15.56 17.06 2.11%
EPS 5.98 13.90 0.52 65.52 -1.40 -0.90 -2.88 -
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.20 1.09 1.07 0.82 0.86 0.82 6.98%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.13 39.29 7.80 6.48 13.80 12.97 13.54 2.95%
EPS 4.98 11.59 0.43 54.59 -1.16 -0.75 -2.29 -
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.00 0.9083 0.8917 0.6833 0.7167 0.651 7.85%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.57 0.53 0.635 0.69 0.325 0.25 0.26 -
P/RPS 2.95 1.12 6.79 8.88 1.96 1.61 1.52 11.67%
P/EPS 9.54 3.81 121.73 1.05 -23.32 -27.89 -9.03 -
EY 10.48 26.24 0.82 94.94 -4.29 -3.59 -11.08 -
DY 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.58 0.64 0.40 0.29 0.32 6.22%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 28/08/15 28/08/14 22/08/13 27/08/12 26/08/11 -
Price 0.51 0.50 0.47 0.665 0.32 0.25 0.25 -
P/RPS 2.64 1.06 5.02 8.55 1.93 1.61 1.47 10.24%
P/EPS 8.53 3.60 90.10 1.02 -22.96 -27.89 -8.68 -
EY 11.72 27.81 1.11 98.51 -4.36 -3.59 -11.52 -
DY 0.00 0.00 0.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.43 0.62 0.39 0.29 0.30 5.33%

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