[FARLIM] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 6.89%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 12,269 15,897 17,962 30,113 21,275 10,123 9,046 5.20%
PBT -8,785 -6,887 -8,447 -6,310 -4,673 -5,541 -13 195.93%
Tax -250 -53 -29 -38 -39 -59 -27 44.86%
NP -9,035 -6,940 -8,476 -6,348 -4,712 -5,600 -40 146.57%
-
NP to SH -9,051 -6,962 -8,484 -6,365 -4,713 -5,630 57 -
-
Tax Rate - - - - - - - -
Total Cost 21,304 22,837 26,438 36,461 25,987 15,723 9,086 15.24%
-
Net Worth 116,374 125,481 142,314 151,495 157,865 167,693 153,429 -4.49%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 116,374 125,481 142,314 151,495 157,865 167,693 153,429 -4.49%
NOSH 153,124 168,391 168,391 168,391 168,391 168,391 168,391 -1.57%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -73.64% -43.66% -47.19% -21.08% -22.15% -55.32% -0.44% -
ROE -7.78% -5.55% -5.96% -4.20% -2.99% -3.36% 0.04% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.01 10.39 11.74 19.68 13.88 6.10 6.07 4.72%
EPS -5.91 -4.55 -5.54 -4.16 -3.08 -3.39 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.82 0.93 0.99 1.03 1.01 1.03 -4.93%
Adjusted Per Share Value based on latest NOSH - 168,391
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.01 10.38 11.73 19.67 13.89 6.61 5.91 5.19%
EPS -5.91 -4.55 -5.54 -4.16 -3.08 -3.68 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.8195 0.9294 0.9894 1.031 1.0951 1.002 -4.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.205 0.225 0.245 0.27 0.235 0.34 0.38 -
P/RPS 2.56 2.17 2.09 1.37 1.69 5.58 6.26 -13.83%
P/EPS -3.47 -4.95 -4.42 -6.49 -7.64 -10.03 993.07 -
EY -28.83 -20.22 -22.63 -15.41 -13.09 -9.97 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.26 0.27 0.23 0.34 0.37 -5.11%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 23/11/23 14/11/22 25/11/21 27/11/20 21/11/19 22/11/18 -
Price 0.21 0.225 0.23 0.28 0.27 0.34 0.37 -
P/RPS 2.62 2.17 1.96 1.42 1.95 5.58 6.09 -13.10%
P/EPS -3.55 -4.95 -4.15 -6.73 -8.78 -10.03 966.94 -
EY -28.15 -20.22 -24.11 -14.86 -11.39 -9.97 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.25 0.28 0.26 0.34 0.36 -4.09%

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