[FARLIM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 21.48%
YoY- 549.75%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 32,801 19,373 28,924 30,417 27,777 75,425 84,980 -14.66%
PBT 5,601 46,734 -7,485 7,922 1,063 8,994 4,310 4.46%
Tax -2,952 -8,202 -91 -676 -2,652 -2,234 -1,116 17.59%
NP 2,649 38,532 -7,576 7,246 -1,589 6,760 3,194 -3.06%
-
NP to SH 2,502 38,494 -7,590 7,115 -1,582 6,841 3,166 -3.84%
-
Tax Rate 52.70% 17.55% - 8.53% 249.48% 24.84% 25.89% -
Total Cost 30,152 -19,159 36,500 23,171 29,366 68,665 81,786 -15.31%
-
Net Worth 148,745 152,955 113,664 122,083 110,507 116,011 107,532 5.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 148,745 152,955 113,664 122,083 110,507 116,011 107,532 5.55%
NOSH 140,326 140,326 140,326 140,326 136,428 124,744 123,600 2.13%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.08% 198.90% -26.19% 23.82% -5.72% 8.96% 3.76% -
ROE 1.68% 25.17% -6.68% 5.83% -1.43% 5.90% 2.94% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.37 13.81 20.61 21.68 20.36 60.46 68.75 -16.45%
EPS 1.78 27.43 -5.41 5.07 -1.16 5.48 2.56 -5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 0.81 0.87 0.81 0.93 0.87 3.34%
Adjusted Per Share Value based on latest NOSH - 140,326
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 19.48 11.50 17.18 18.06 16.50 44.79 50.47 -14.66%
EPS 1.49 22.86 -4.51 4.23 -0.94 4.06 1.88 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.9083 0.675 0.725 0.6563 0.6889 0.6386 5.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.475 0.62 0.475 0.26 0.25 0.32 0.34 -
P/RPS 2.03 4.49 2.30 1.20 1.23 0.53 0.49 26.71%
P/EPS 26.64 2.26 -8.78 5.13 -21.56 5.84 13.27 12.31%
EY 3.75 44.24 -11.39 19.50 -4.64 17.14 7.53 -10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.59 0.30 0.31 0.34 0.39 2.41%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 18/11/14 21/11/13 23/11/12 24/11/11 26/11/10 19/11/09 -
Price 0.495 0.54 0.485 0.255 0.29 0.35 0.32 -
P/RPS 2.12 3.91 2.35 1.18 1.42 0.58 0.47 28.52%
P/EPS 27.76 1.97 -8.97 5.03 -25.01 6.38 12.49 14.23%
EY 3.60 50.80 -11.15 19.88 -4.00 15.67 8.00 -12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.60 0.29 0.36 0.38 0.37 4.06%

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