[FARLIM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -500.0%
YoY- -55.48%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 33,080 6,564 5,454 11,623 10,916 11,402 30,709 1.24%
PBT 12,826 550 54,192 -775 -367 -1,111 735 60.98%
Tax -1,960 -122 -8,196 -188 -136 -818 -265 39.54%
NP 10,866 428 45,996 -963 -503 -1,929 470 68.70%
-
NP to SH 9,756 366 45,964 -978 -629 -1,925 474 65.46%
-
Tax Rate 15.28% 22.18% 15.12% - - - 36.05% -
Total Cost 22,214 6,136 -40,542 12,586 11,419 13,331 30,239 -5.00%
-
Net Worth 168,391 152,955 150,148 115,067 120,680 109,618 112,263 6.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 70 - - - - - -
Div Payout % - 19.17% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 168,391 152,955 150,148 115,067 120,680 109,618 112,263 6.98%
NOSH 140,326 140,326 140,326 140,326 140,326 133,680 124,736 1.98%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 32.85% 6.52% 843.34% -8.29% -4.61% -16.92% 1.53% -
ROE 5.79% 0.24% 30.61% -0.85% -0.52% -1.76% 0.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.57 4.68 3.89 8.28 7.78 8.53 24.62 -0.72%
EPS 6.95 0.26 32.76 -0.70 -0.45 -1.44 0.38 62.24%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 1.07 0.82 0.86 0.82 0.90 4.90%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.64 3.90 3.24 6.90 6.48 6.77 18.24 1.23%
EPS 5.79 0.22 27.30 -0.58 -0.37 -1.14 0.28 65.59%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9083 0.8917 0.6833 0.7167 0.651 0.6667 6.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.53 0.635 0.69 0.325 0.25 0.26 0.31 -
P/RPS 2.25 13.58 17.75 3.92 3.21 3.05 1.26 10.13%
P/EPS 7.62 243.46 2.11 -46.63 -55.77 -18.06 81.58 -32.61%
EY 13.12 0.41 47.47 -2.14 -1.79 -5.54 1.23 48.31%
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.64 0.40 0.29 0.32 0.34 4.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 22/08/13 27/08/12 26/08/11 26/08/10 -
Price 0.50 0.47 0.665 0.32 0.25 0.25 0.30 -
P/RPS 2.12 10.05 17.11 3.86 3.21 2.93 1.22 9.63%
P/EPS 7.19 180.20 2.03 -45.91 -55.77 -17.36 78.95 -32.90%
EY 13.90 0.55 49.26 -2.18 -1.79 -5.76 1.27 48.95%
DY 0.00 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.62 0.39 0.29 0.30 0.33 4.09%

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