[FARLIM] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 25.49%
YoY- 1373.98%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 8,001 19,534 22,391 72,907 26,024 15,871 31,833 -20.55%
PBT -5,110 6,339 11,679 30,509 2,767 43,484 -4,763 1.17%
Tax -3 -1,318 -4,606 -7,115 -1,178 -8,038 -328 -54.25%
NP -5,113 5,021 7,073 23,394 1,589 35,446 -5,091 0.07%
-
NP to SH -5,128 5,145 6,965 22,095 1,499 35,397 -5,088 0.13%
-
Tax Rate - 20.79% 39.44% 23.32% 42.57% 18.48% - -
Total Cost 13,114 14,513 15,318 49,513 24,435 -19,575 36,924 -15.84%
-
Net Worth 170,075 175,407 172,600 168,391 152,955 150,148 115,067 6.72%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 170,075 175,407 172,600 168,391 152,955 150,148 115,067 6.72%
NOSH 168,391 140,326 140,326 140,326 140,326 140,326 140,326 3.08%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -63.90% 25.70% 31.59% 32.09% 6.11% 223.34% -15.99% -
ROE -3.02% 2.93% 4.04% 13.12% 0.98% 23.57% -4.42% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.75 13.92 15.96 51.96 18.55 11.31 22.69 -22.93%
EPS -3.05 3.67 4.96 15.75 1.07 25.22 -3.63 -2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.25 1.23 1.20 1.09 1.07 0.82 3.53%
Adjusted Per Share Value based on latest NOSH - 140,326
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.75 11.60 13.30 43.30 15.45 9.43 18.90 -20.55%
EPS -3.05 3.06 4.14 13.12 0.89 21.02 -3.02 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.0417 1.025 1.00 0.9083 0.8917 0.6833 6.72%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.35 0.485 0.57 0.53 0.635 0.69 0.325 -
P/RPS 7.37 3.48 3.57 1.02 3.42 6.10 1.43 31.41%
P/EPS -11.49 13.23 11.48 3.37 59.44 2.74 -8.96 4.23%
EY -8.70 7.56 8.71 29.71 1.68 36.56 -11.16 -4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.46 0.44 0.58 0.64 0.40 -2.19%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 29/08/17 26/08/16 28/08/15 28/08/14 22/08/13 -
Price 0.34 0.375 0.51 0.50 0.47 0.665 0.32 -
P/RPS 7.16 2.69 3.20 0.96 2.53 5.88 1.41 31.08%
P/EPS -11.16 10.23 10.28 3.18 44.00 2.64 -8.83 3.97%
EY -8.96 9.78 9.73 31.49 2.27 37.93 -11.33 -3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.41 0.42 0.43 0.62 0.39 -2.25%

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