[FARLIM] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 59.87%
YoY- 213.11%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 75,425 84,980 59,196 43,083 64,470 157,162 196,920 -14.77%
PBT 8,994 4,310 10,470 23,543 -5,774 -12,386 -247 -
Tax -2,234 -1,116 -1,826 5,837 -29,056 -13,300 1,891 -
NP 6,760 3,194 8,644 29,380 -34,830 -25,686 1,644 26.55%
-
NP to SH 6,841 3,166 8,722 26,576 -23,495 -20,894 1,644 26.81%
-
Tax Rate 24.84% 25.89% 17.44% -24.79% - - - -
Total Cost 68,665 81,786 50,552 13,703 99,300 182,848 195,276 -15.98%
-
Net Worth 116,011 107,532 106,231 76,845 70,810 79,243 101,133 2.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 116,011 107,532 106,231 76,845 70,810 79,243 101,133 2.31%
NOSH 124,744 123,600 122,105 120,071 120,018 120,065 123,333 0.18%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.96% 3.76% 14.60% 68.19% -54.03% -16.34% 0.83% -
ROE 5.90% 2.94% 8.21% 34.58% -33.18% -26.37% 1.63% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 60.46 68.75 48.48 35.88 53.72 130.90 159.66 -14.93%
EPS 5.48 2.56 7.14 22.13 -19.58 -17.40 1.33 26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.87 0.64 0.59 0.66 0.82 2.11%
Adjusted Per Share Value based on latest NOSH - 120,071
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.79 50.47 35.15 25.59 38.29 93.33 116.94 -14.77%
EPS 4.06 1.88 5.18 15.78 -13.95 -12.41 0.98 26.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6889 0.6386 0.6309 0.4564 0.4205 0.4706 0.6006 2.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.32 0.34 0.32 0.56 0.43 0.50 0.48 -
P/RPS 0.53 0.49 0.66 1.56 0.80 0.38 0.30 9.94%
P/EPS 5.84 13.27 4.48 2.53 -2.20 -2.87 36.01 -26.14%
EY 17.14 7.53 22.32 39.52 -45.53 -34.80 2.78 35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.37 0.88 0.73 0.76 0.59 -8.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 19/11/09 26/11/08 21/11/07 15/11/06 17/11/05 29/11/04 -
Price 0.35 0.32 0.25 0.48 0.43 0.49 0.48 -
P/RPS 0.58 0.47 0.52 1.34 0.80 0.37 0.30 11.60%
P/EPS 6.38 12.49 3.50 2.17 -2.20 -2.82 36.01 -25.04%
EY 15.67 8.00 28.57 46.11 -45.53 -35.51 2.78 33.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.29 0.75 0.73 0.74 0.59 -7.06%

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