[FARLIM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 146.53%
YoY- 120.76%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 24,954 14,438 17,994 20,930 25,678 73,794 87,950 -18.93%
PBT 6,825 74,569 -3,054 1,120 -1,345 6,065 5,381 4.03%
Tax -2,609 -11,009 -113 -360 -1,480 -629 -1,366 11.38%
NP 4,216 63,560 -3,168 760 -2,825 5,436 4,014 0.82%
-
NP to SH 4,041 63,501 -3,220 585 -2,820 5,505 4,017 0.09%
-
Tax Rate 38.23% 14.76% - 32.14% - 10.37% 25.39% -
Total Cost 20,738 -49,121 21,162 20,170 28,503 68,358 83,936 -20.77%
-
Net Worth 148,745 152,955 113,664 122,083 109,869 116,011 106,557 5.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 148,745 152,955 113,664 122,083 109,869 116,011 106,557 5.71%
NOSH 140,326 140,326 140,326 140,326 135,641 124,743 122,479 2.29%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.89% 440.21% -17.61% 3.63% -11.00% 7.37% 4.56% -
ROE 2.72% 41.52% -2.83% 0.48% -2.57% 4.75% 3.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.78 10.29 12.82 14.92 18.93 59.16 71.81 -20.74%
EPS 2.88 45.25 -2.29 0.41 -2.08 4.41 3.28 -2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 0.81 0.87 0.81 0.93 0.87 3.34%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.82 8.57 10.69 12.43 15.25 43.82 52.23 -18.92%
EPS 2.40 37.71 -1.91 0.35 -1.67 3.27 2.39 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.9083 0.675 0.725 0.6525 0.6889 0.6328 5.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.475 0.62 0.475 0.26 0.25 0.32 0.34 -
P/RPS 2.67 6.03 3.70 1.74 1.32 0.54 0.47 33.56%
P/EPS 16.49 1.37 -20.70 62.33 -12.02 7.25 10.37 8.03%
EY 6.06 72.99 -4.83 1.60 -8.32 13.79 9.65 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.59 0.30 0.31 0.34 0.39 2.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 26/11/10 19/11/09 -
Price 0.495 0.54 0.485 0.255 0.29 0.35 0.32 -
P/RPS 2.78 5.25 3.78 1.71 1.53 0.59 0.45 35.43%
P/EPS 17.19 1.19 -21.14 61.13 -13.95 7.93 9.76 9.88%
EY 5.82 83.80 -4.73 1.64 -7.17 12.61 10.25 -8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.60 0.29 0.36 0.38 0.37 4.06%

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