[FARLIM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -585.1%
YoY- -177.52%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 27,675 14,085 8,544 15,428 14,719 8,518 20,079 5.49%
PBT 13,114 482 -9,193 -5,194 7,082 2,073 4,445 19.74%
Tax -3,320 -995 55 -6 -406 -1,542 -1,762 11.13%
NP 9,794 -513 -9,138 -5,200 6,676 531 2,683 24.07%
-
NP to SH 9,673 -529 -9,132 -5,176 6,677 534 2,712 23.59%
-
Tax Rate 25.32% 206.43% - - 5.73% 74.38% 39.64% -
Total Cost 17,881 14,598 17,682 20,628 8,043 7,987 17,396 0.45%
-
Net Worth 158,568 151,552 105,244 116,470 117,709 115,493 110,945 6.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 158,568 151,552 105,244 116,470 117,709 115,493 110,945 6.13%
NOSH 140,326 140,326 140,326 140,326 136,871 124,186 123,272 2.18%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 35.39% -3.64% -106.95% -33.70% 45.36% 6.23% 13.36% -
ROE 6.10% -0.35% -8.68% -4.44% 5.67% 0.46% 2.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.72 10.04 6.09 10.99 10.75 6.86 16.29 3.23%
EPS 6.89 -0.38 -6.51 -3.69 4.88 0.43 2.20 20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 0.75 0.83 0.86 0.93 0.90 3.86%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.07 9.20 5.58 10.08 9.61 5.56 13.11 5.49%
EPS 6.32 -0.35 -5.96 -3.38 4.36 0.35 1.77 23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0355 0.9897 0.6873 0.7606 0.7687 0.7542 0.7245 6.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.52 0.49 0.56 0.255 0.29 0.40 0.36 -
P/RPS 2.64 4.88 9.20 2.32 2.70 5.83 2.21 3.00%
P/EPS 7.54 -129.98 -8.61 -6.91 5.94 93.02 16.36 -12.10%
EY 13.26 -0.77 -11.62 -14.46 16.82 1.07 6.11 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.75 0.31 0.34 0.43 0.40 2.35%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 21/02/13 21/02/12 25/02/11 24/02/10 -
Price 0.48 0.53 0.63 0.275 0.32 0.39 0.35 -
P/RPS 2.43 5.28 10.35 2.50 2.98 5.69 2.15 2.06%
P/EPS 6.96 -140.59 -9.68 -7.46 6.56 90.70 15.91 -12.86%
EY 14.36 -0.71 -10.33 -13.41 15.24 1.10 6.29 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.84 0.33 0.37 0.42 0.39 1.24%

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