[FARLIM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 40.21%
YoY- 67.32%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,564 5,454 11,623 10,916 11,402 30,709 47,866 -28.17%
PBT 550 54,192 -775 -367 -1,111 735 2,667 -23.12%
Tax -122 -8,196 -188 -136 -818 -265 -257 -11.67%
NP 428 45,996 -963 -503 -1,929 470 2,410 -25.01%
-
NP to SH 366 45,964 -978 -629 -1,925 474 2,395 -26.87%
-
Tax Rate 22.18% 15.12% - - - 36.05% 9.64% -
Total Cost 6,136 -40,542 12,586 11,419 13,331 30,239 45,456 -28.36%
-
Net Worth 152,955 150,148 115,067 120,680 109,618 112,263 105,234 6.42%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 70 - - - - - - -
Div Payout % 19.17% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 152,955 150,148 115,067 120,680 109,618 112,263 105,234 6.42%
NOSH 140,326 140,326 140,326 140,326 133,680 124,736 120,959 2.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.52% 843.34% -8.29% -4.61% -16.92% 1.53% 5.03% -
ROE 0.24% 30.61% -0.85% -0.52% -1.76% 0.42% 2.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.68 3.89 8.28 7.78 8.53 24.62 39.57 -29.92%
EPS 0.26 32.76 -0.70 -0.45 -1.44 0.38 1.98 -28.69%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.07 0.82 0.86 0.82 0.90 0.87 3.82%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.90 3.24 6.90 6.48 6.77 18.24 28.43 -28.17%
EPS 0.22 27.30 -0.58 -0.37 -1.14 0.28 1.42 -26.70%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9083 0.8917 0.6833 0.7167 0.651 0.6667 0.6249 6.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.635 0.69 0.325 0.25 0.26 0.31 0.38 -
P/RPS 13.58 17.75 3.92 3.21 3.05 1.26 0.96 55.48%
P/EPS 243.46 2.11 -46.63 -55.77 -18.06 81.58 19.19 52.68%
EY 0.41 47.47 -2.14 -1.79 -5.54 1.23 5.21 -34.52%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.40 0.29 0.32 0.34 0.44 4.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 22/08/13 27/08/12 26/08/11 26/08/10 20/08/09 -
Price 0.47 0.665 0.32 0.25 0.25 0.30 0.34 -
P/RPS 10.05 17.11 3.86 3.21 2.93 1.22 0.86 50.61%
P/EPS 180.20 2.03 -45.91 -55.77 -17.36 78.95 17.17 47.94%
EY 0.55 49.26 -2.18 -1.79 -5.76 1.27 5.82 -32.49%
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.39 0.29 0.30 0.33 0.39 1.63%

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