[FARLIM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 146.62%
YoY- 150.28%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 86,042 60,746 51,013 53,883 92,501 200,924 193,527 -12.62%
PBT 8,481 5,083 5,787 20,568 -960 -19,812 -17,511 -
Tax -2,787 -1,121 -21 -16,578 -28,393 6,906 5,664 -
NP 5,694 3,962 5,766 3,990 -29,353 -12,906 -11,847 -
-
NP to SH 5,725 3,856 5,951 9,831 -19,552 -12,906 -11,847 -
-
Tax Rate 32.86% 22.05% 0.36% 80.60% - - - -
Total Cost 80,348 56,784 45,247 49,893 121,854 213,830 205,374 -14.46%
-
Net Worth 110,806 106,169 82,855 76,823 87,604 88,841 99,583 1.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 110,806 106,169 82,855 76,823 87,604 88,841 99,583 1.79%
NOSH 123,118 120,647 120,080 120,036 120,006 120,055 119,980 0.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.62% 6.52% 11.30% 7.40% -31.73% -6.42% -6.12% -
ROE 5.17% 3.63% 7.18% 12.80% -22.32% -14.53% -11.90% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 69.89 50.35 42.48 44.89 77.08 167.36 161.30 -13.00%
EPS 4.65 3.19 4.96 8.19 -16.29 -10.75 -9.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.69 0.64 0.73 0.74 0.83 1.35%
Adjusted Per Share Value based on latest NOSH - 120,004
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.10 36.07 30.29 32.00 54.93 119.32 114.93 -12.62%
EPS 3.40 2.29 3.53 5.84 -11.61 -7.66 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.6305 0.492 0.4562 0.5202 0.5276 0.5914 1.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.36 0.24 0.45 0.41 0.47 0.50 0.56 -
P/RPS 0.52 0.48 1.06 0.91 0.61 0.30 0.35 6.81%
P/EPS 7.74 7.51 9.08 5.01 -2.88 -4.65 -5.67 -
EY 12.92 13.32 11.01 19.98 -34.66 -21.50 -17.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.65 0.64 0.64 0.68 0.67 -8.23%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 26/02/08 15/02/07 27/02/06 21/02/05 26/02/04 -
Price 0.35 0.25 0.44 0.43 0.46 0.57 0.58 -
P/RPS 0.50 0.50 1.04 0.96 0.60 0.34 0.36 5.62%
P/EPS 7.53 7.82 8.88 5.25 -2.82 -5.30 -5.87 -
EY 13.29 12.78 11.26 19.05 -35.42 -18.86 -17.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.64 0.67 0.63 0.77 0.70 -9.28%

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