[FARLIM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -909.45%
YoY- -203.88%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 46,391 24,914 22,040 31,126 33,978 63,864 86,042 -9.77%
PBT 18,233 56,409 -11,484 -4,354 6,072 6,622 8,481 13.59%
Tax -5,277 -9,252 -30 -276 -1,516 -2,014 -2,787 11.22%
NP 12,956 47,157 -11,514 -4,630 4,556 4,608 5,694 14.67%
-
NP to SH 12,704 47,097 -11,547 -4,738 4,561 4,663 5,725 14.20%
-
Tax Rate 28.94% 16.40% - - 24.97% 30.41% 32.86% -
Total Cost 33,435 -22,243 33,554 35,756 29,422 59,256 80,348 -13.58%
-
Net Worth 158,568 151,552 105,244 116,470 117,850 116,262 110,806 6.15%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 158,568 151,552 105,244 116,470 117,850 116,262 110,806 6.15%
NOSH 140,326 140,326 140,326 140,326 137,035 125,013 123,118 2.20%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.93% 189.28% -52.24% -14.88% 13.41% 7.22% 6.62% -
ROE 8.01% 31.08% -10.97% -4.07% 3.87% 4.01% 5.17% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.06 17.75 15.71 22.18 24.79 51.09 69.89 -11.72%
EPS 9.05 33.56 -8.23 -3.38 3.33 3.73 4.65 11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 0.75 0.83 0.86 0.93 0.90 3.86%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.55 14.80 13.09 18.48 20.18 37.93 51.10 -9.77%
EPS 7.54 27.97 -6.86 -2.81 2.71 2.77 3.40 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.90 0.625 0.6917 0.6999 0.6904 0.658 6.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.52 0.49 0.56 0.255 0.29 0.40 0.36 -
P/RPS 1.57 2.76 3.57 1.15 1.17 0.78 0.52 20.21%
P/EPS 5.74 1.46 -6.81 -7.55 8.71 10.72 7.74 -4.85%
EY 17.41 68.50 -14.69 -13.24 11.48 9.33 12.92 5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.75 0.31 0.34 0.43 0.40 2.35%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 21/02/13 21/02/12 25/02/11 24/02/10 -
Price 0.48 0.53 0.63 0.275 0.32 0.39 0.35 -
P/RPS 1.45 2.99 4.01 1.24 1.29 0.76 0.50 19.40%
P/EPS 5.30 1.58 -7.66 -8.14 9.61 10.46 7.53 -5.68%
EY 18.86 63.33 -13.06 -12.28 10.40 9.56 13.29 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.84 0.33 0.37 0.42 0.39 1.24%

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