[FARLIM] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -531.24%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 11,256 17,472 19,960 7,544 6,216 36,624 63,972 -25.13%
PBT 15,120 -7,296 -7,124 -4,256 -4,852 20,560 19,880 -4.45%
Tax -16 -20 -8 -16 -36 -5,980 -4,080 -60.27%
NP 15,104 -7,316 -7,132 -4,272 -4,888 14,580 15,800 -0.74%
-
NP to SH 15,100 -7,320 -7,116 -4,324 -4,784 14,752 15,652 -0.59%
-
Tax Rate 0.11% - - - - 29.09% 20.52% -
Total Cost -3,848 24,788 27,092 11,816 11,104 22,044 48,172 -
-
Net Worth 140,783 153,026 159,902 171,759 172,600 172,600 161,374 -2.24%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 140,783 153,026 159,902 171,759 172,600 172,600 161,374 -2.24%
NOSH 168,391 168,391 168,391 168,391 140,326 140,326 140,326 3.08%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 134.19% -41.87% -35.73% -56.63% -78.64% 39.81% 24.70% -
ROE 10.73% -4.78% -4.45% -2.52% -2.77% 8.55% 9.70% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 7.36 11.42 12.98 4.48 4.43 26.10 45.59 -26.19%
EPS 9.88 -4.80 -4.64 -2.56 -3.40 10.52 11.16 -2.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.00 1.04 1.02 1.23 1.23 1.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 168,391
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 7.35 11.41 13.04 4.93 4.06 23.92 41.78 -25.13%
EPS 9.86 -4.78 -4.65 -2.82 -3.12 9.63 10.22 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9194 0.9994 1.0443 1.1217 1.1272 1.1272 1.0539 -2.24%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.235 0.30 0.185 0.37 0.475 0.55 0.55 -
P/RPS 3.19 2.63 1.43 8.26 10.72 2.11 1.21 17.52%
P/EPS 2.38 -6.27 -4.00 -14.41 -13.93 5.23 4.93 -11.42%
EY 41.99 -15.95 -25.02 -6.94 -7.18 19.11 20.28 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.18 0.36 0.39 0.45 0.48 -9.70%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 31/05/21 25/06/20 29/05/19 24/05/18 26/05/17 27/05/16 -
Price 0.23 0.28 0.255 0.36 0.455 0.56 0.51 -
P/RPS 3.13 2.45 1.96 8.04 10.27 2.15 1.12 18.67%
P/EPS 2.33 -5.85 -5.51 -14.02 -13.35 5.33 4.57 -10.61%
EY 42.90 -17.08 -18.15 -7.13 -7.49 18.77 21.87 11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.25 0.35 0.37 0.46 0.44 -8.98%

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