[FARLIM] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -21.66%
YoY- -40.48%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 15,871 31,833 33,492 44,557 68,885 80,903 63,074 -20.53%
PBT 43,484 -4,763 6,816 4,776 6,549 3,625 12,858 22.50%
Tax -8,038 -328 -834 -2,567 -2,795 -540 -1,300 35.45%
NP 35,446 -5,091 5,982 2,209 3,754 3,085 11,558 20.52%
-
NP to SH 35,397 -5,088 5,857 2,264 3,804 3,012 11,632 20.36%
-
Tax Rate 18.48% - 12.24% 53.75% 42.68% 14.90% 10.11% -
Total Cost -19,575 36,924 27,510 42,348 65,131 77,818 51,516 -
-
Net Worth 150,148 115,067 120,680 114,800 113,192 105,021 104,671 6.19%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 150,148 115,067 120,680 114,800 113,192 105,021 104,671 6.19%
NOSH 140,326 140,326 140,326 140,000 125,769 120,714 120,312 2.59%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 223.34% -15.99% 17.86% 4.96% 5.45% 3.81% 18.32% -
ROE 23.57% -4.42% 4.85% 1.97% 3.36% 2.87% 11.11% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.31 22.69 23.87 31.83 54.77 67.02 52.43 -22.54%
EPS 25.22 -3.63 4.17 1.62 3.02 2.50 9.67 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.82 0.86 0.82 0.90 0.87 0.87 3.50%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.43 18.90 19.89 26.46 40.91 48.04 37.46 -20.53%
EPS 21.02 -3.02 3.48 1.34 2.26 1.79 6.91 20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8917 0.6833 0.7167 0.6817 0.6722 0.6237 0.6216 6.19%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.69 0.325 0.25 0.26 0.31 0.38 0.25 -
P/RPS 6.10 1.43 1.05 0.82 0.57 0.57 0.48 52.73%
P/EPS 2.74 -8.96 5.99 16.08 10.25 15.23 2.59 0.94%
EY 36.56 -11.16 16.70 6.22 9.76 6.57 38.67 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.29 0.32 0.34 0.44 0.29 14.09%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 27/08/12 26/08/11 26/08/10 20/08/09 19/08/08 -
Price 0.665 0.32 0.25 0.25 0.30 0.34 0.23 -
P/RPS 5.88 1.41 1.05 0.79 0.55 0.51 0.44 54.01%
P/EPS 2.64 -8.83 5.99 15.46 9.92 13.63 2.38 1.74%
EY 37.93 -11.33 16.70 6.47 10.08 7.34 42.04 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.39 0.29 0.30 0.33 0.39 0.26 15.57%

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