[FARLIM] YoY 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- -400.61%
YoY- -292.91%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,087 6,248 5,174 3,888 7,189 10,497 16,952 0.13%
PBT 7,856 1,472 -581 -858 562 266 746 47.99%
Tax -940 -65 0 57 -111 -239 -110 42.93%
NP 6,916 1,407 -581 -801 451 27 636 48.79%
-
NP to SH 5,844 1,356 -603 -816 423 28 654 44.00%
-
Tax Rate 11.97% 4.42% - - 19.75% 89.85% 14.75% -
Total Cost 10,171 4,841 5,755 4,689 6,738 10,470 16,316 -7.56%
-
Net Worth 168,391 152,955 150,148 115,067 120,680 114,800 113,192 6.83%
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 % - 5.17% - - - - - -
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 168,391 152,955 150,148 115,067 120,680 114,800 113,192 6.83%
NOSH 140,326 140,326 140,326 140,326 140,326 140,000 125,769 1.84%
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 40.48% 22.52% -11.23% -20.60% 6.27% 0.26% 3.75% -
ROE 3.47% 0.89% -0.40% -0.71% 0.35% 0.02% 0.58% -
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 12.18 4.45 3.69 2.77 5.12 7.50 13.48 -1.67%
EPS 4.16 0.97 -0.43 -0.58 0.30 0.02 0.52 41.37%
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 10.15 3.71 3.07 2.31 4.27 6.23 10.07 0.13%
EPS 3.47 0.81 -0.36 -0.48 0.25 0.02 0.39 43.90%
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 0.6817 0.6722 6.83%
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 4.35 14.26 18.71 11.73 4.88 3.47 2.30 11.19%
P/EPS 12.73 65.71 -160.57 -55.89 82.93 1,300.00 59.62 -22.67%
EY 7.86 1.52 -0.62 -1.79 1.21 0.08 1.68 29.29%
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 4.11 10.56 18.04 11.55 4.88 3.33 2.23 10.71%
P/EPS 12.01 48.64 -154.75 -55.03 82.93 1,250.00 57.69 -22.99%
EY 8.33 2.06 -0.65 -1.82 1.21 0.08 1.73 29.91%
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