[FARLIM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -30.92%
YoY- 2072.09%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 32,260 44,314 24,954 14,438 17,994 20,930 25,678 3.87%
PBT 14,550 21,406 6,825 74,569 -3,054 1,120 -1,345 -
Tax -4,117 -4,449 -2,609 -11,009 -113 -360 -1,480 18.57%
NP 10,433 16,957 4,216 63,560 -3,168 760 -2,825 -
-
NP to SH 10,602 15,133 4,041 63,501 -3,220 585 -2,820 -
-
Tax Rate 28.30% 20.78% 38.23% 14.76% - 32.14% - -
Total Cost 21,826 27,357 20,738 -49,121 21,162 20,170 28,503 -4.34%
-
Net Worth 174,004 168,391 148,745 152,955 113,664 122,083 109,869 7.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 174,004 168,391 148,745 152,955 113,664 122,083 109,869 7.95%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 135,641 0.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 32.34% 38.27% 16.89% 440.21% -17.61% 3.63% -11.00% -
ROE 6.09% 8.99% 2.72% 41.52% -2.83% 0.48% -2.57% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.99 31.58 17.78 10.29 12.82 14.92 18.93 3.28%
EPS 7.56 10.79 2.88 45.25 -2.29 0.41 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.06 1.09 0.81 0.87 0.81 7.34%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.16 26.32 14.82 8.57 10.69 12.43 15.25 3.87%
EPS 6.30 8.99 2.40 37.71 -1.91 0.35 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0333 1.00 0.8833 0.9083 0.675 0.725 0.6525 7.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.505 0.50 0.475 0.62 0.475 0.26 0.25 -
P/RPS 2.20 1.58 2.67 6.03 3.70 1.74 1.32 8.87%
P/EPS 6.68 4.64 16.49 1.37 -20.70 62.33 -12.02 -
EY 14.96 21.57 6.06 72.99 -4.83 1.60 -8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.57 0.59 0.30 0.31 4.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 24/11/16 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 -
Price 0.49 0.505 0.495 0.54 0.485 0.255 0.29 -
P/RPS 2.13 1.60 2.78 5.25 3.78 1.71 1.53 5.66%
P/EPS 6.49 4.68 17.19 1.19 -21.14 61.13 -13.95 -
EY 15.42 21.36 5.82 83.80 -4.73 1.64 -7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.47 0.50 0.60 0.29 0.36 1.76%

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