[FARLIM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.13%
YoY- -18.63%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 20,930 25,678 73,794 87,950 55,638 44,728 59,128 -15.88%
PBT 1,120 -1,345 6,065 5,381 6,412 168 -3,798 -
Tax -360 -1,480 -629 -1,366 -1,373 1,032 -28,854 -51.80%
NP 760 -2,825 5,436 4,014 5,038 1,200 -32,653 -
-
NP to SH 585 -2,820 5,505 4,017 4,937 1,241 -21,085 -
-
Tax Rate 32.14% - 10.37% 25.39% 21.41% -614.29% - -
Total Cost 20,170 28,503 68,358 83,936 50,600 43,528 91,781 -22.29%
-
Net Worth 122,083 109,869 116,011 106,557 104,938 76,389 70,786 9.50%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,083 109,869 116,011 106,557 104,938 76,389 70,786 9.50%
NOSH 140,326 135,641 124,743 122,479 120,618 119,358 119,977 2.64%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.63% -11.00% 7.37% 4.56% 9.06% 2.68% -55.22% -
ROE 0.48% -2.57% 4.75% 3.77% 4.70% 1.63% -29.79% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.92 18.93 59.16 71.81 46.13 37.47 49.28 -18.04%
EPS 0.41 -2.08 4.41 3.28 4.09 1.04 -17.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 0.93 0.87 0.87 0.64 0.59 6.68%
Adjusted Per Share Value based on latest NOSH - 123,600
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.43 15.25 43.82 52.23 33.04 26.56 35.11 -15.87%
EPS 0.35 -1.67 3.27 2.39 2.93 0.74 -12.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.6525 0.6889 0.6328 0.6232 0.4536 0.4204 9.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.25 0.32 0.34 0.32 0.56 0.43 -
P/RPS 1.74 1.32 0.54 0.47 0.69 1.49 0.87 12.23%
P/EPS 62.33 -12.02 7.25 10.37 7.82 53.85 -2.45 -
EY 1.60 -8.32 13.79 9.65 12.79 1.86 -40.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.39 0.37 0.88 0.73 -13.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 24/11/11 26/11/10 19/11/09 26/11/08 21/11/07 15/11/06 -
Price 0.255 0.29 0.35 0.32 0.25 0.48 0.43 -
P/RPS 1.71 1.53 0.59 0.45 0.54 1.28 0.87 11.90%
P/EPS 61.13 -13.95 7.93 9.76 6.11 46.15 -2.45 -
EY 1.64 -7.17 12.61 10.25 16.37 2.17 -40.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.38 0.37 0.29 0.75 0.73 -14.24%

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