[FARLIM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -54.29%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,782 7,857 24,637 18,097 14,020 17,898 13,148 -15.49%
PBT 1,207 101 3,814 1,369 684 3,072 -2,482 -
Tax -134 -292 -207 -768 -192 334 -7,762 -49.13%
NP 1,073 -191 3,607 601 492 3,406 -10,244 -
-
NP to SH 1,067 -191 3,655 618 464 3,374 -6,578 -
-
Tax Rate 11.10% 289.11% 5.43% 56.10% 28.07% -10.87% - -
Total Cost 3,709 8,048 21,030 17,496 13,528 14,492 23,392 -26.40%
-
Net Worth 122,083 110,507 116,011 107,532 106,231 76,845 70,810 9.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 122,083 110,507 116,011 107,532 106,231 76,845 70,810 9.49%
NOSH 140,326 136,428 124,744 123,600 122,105 120,071 120,018 2.63%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.44% -2.43% 14.64% 3.32% 3.51% 19.03% -77.91% -
ROE 0.87% -0.17% 3.15% 0.57% 0.44% 4.39% -9.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.41 5.76 19.75 14.64 11.48 14.91 10.96 -17.66%
EPS 0.76 -0.14 2.93 0.50 0.38 2.81 -5.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.81 0.93 0.87 0.87 0.64 0.59 6.68%
Adjusted Per Share Value based on latest NOSH - 123,600
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.84 4.67 14.63 10.75 8.33 10.63 7.81 -15.50%
EPS 0.63 -0.11 2.17 0.37 0.28 2.00 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.6563 0.6889 0.6386 0.6309 0.4564 0.4205 9.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.26 0.25 0.32 0.34 0.32 0.56 0.43 -
P/RPS 7.63 4.34 1.62 2.32 2.79 3.76 3.93 11.68%
P/EPS 34.19 -178.57 10.92 68.00 84.21 19.93 -7.85 -
EY 2.92 -0.56 9.16 1.47 1.19 5.02 -12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.39 0.37 0.88 0.73 -13.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 24/11/11 26/11/10 19/11/09 26/11/08 21/11/07 15/11/06 -
Price 0.255 0.29 0.35 0.32 0.25 0.48 0.43 -
P/RPS 7.48 5.04 1.77 2.19 2.18 3.22 3.93 11.31%
P/EPS 33.54 -207.14 11.95 64.00 65.79 17.08 -7.85 -
EY 2.98 -0.48 8.37 1.56 1.52 5.85 -12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.38 0.37 0.29 0.75 0.73 -14.24%

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