[FARLIM] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.62%
YoY- 2072.09%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 24,195 33,236 18,716 10,829 13,496 15,698 19,259 3.87%
PBT 10,913 16,055 5,119 55,927 -2,291 840 -1,009 -
Tax -3,088 -3,337 -1,957 -8,257 -85 -270 -1,110 18.57%
NP 7,825 12,718 3,162 47,670 -2,376 570 -2,119 -
-
NP to SH 7,952 11,350 3,031 47,626 -2,415 439 -2,115 -
-
Tax Rate 28.30% 20.78% 38.23% 14.76% - 32.14% - -
Total Cost 16,370 20,518 15,554 -36,841 15,872 15,128 21,378 -4.34%
-
Net Worth 174,004 168,391 148,745 152,955 113,664 122,083 109,869 7.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 174,004 168,391 148,745 152,955 113,664 122,083 109,869 7.95%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 135,641 0.56%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 32.34% 38.27% 16.89% 440.21% -17.61% 3.63% -11.00% -
ROE 4.57% 6.74% 2.04% 31.14% -2.12% 0.36% -1.93% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.24 23.68 13.34 7.72 9.62 11.19 14.20 3.28%
EPS 5.67 8.09 2.16 33.94 -1.72 0.31 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.06 1.09 0.81 0.87 0.81 7.34%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.37 19.74 11.11 6.43 8.01 9.32 11.44 3.86%
EPS 4.72 6.74 1.80 28.28 -1.43 0.26 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0333 1.00 0.8833 0.9083 0.675 0.725 0.6525 7.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.505 0.50 0.475 0.62 0.475 0.26 0.25 -
P/RPS 2.93 2.11 3.56 8.03 4.94 2.32 1.76 8.85%
P/EPS 8.91 6.18 21.99 1.83 -27.60 83.11 -16.03 -
EY 11.22 16.18 4.55 54.74 -3.62 1.20 -6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.57 0.59 0.30 0.31 4.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 24/11/16 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 -
Price 0.49 0.505 0.495 0.54 0.485 0.255 0.29 -
P/RPS 2.84 2.13 3.71 7.00 5.04 2.28 2.04 5.66%
P/EPS 8.65 6.24 22.92 1.59 -28.18 81.51 -18.60 -
EY 11.56 16.02 4.36 62.85 -3.55 1.23 -5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.47 0.50 0.60 0.29 0.36 1.76%

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