[FARLIM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -52.12%
YoY- -143.69%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 41,894 46,391 24,914 22,040 31,126 33,978 63,864 -6.77%
PBT 18,609 18,233 56,409 -11,484 -4,354 6,072 6,622 18.77%
Tax -4,775 -5,277 -9,252 -30 -276 -1,516 -2,014 15.45%
NP 13,834 12,956 47,157 -11,514 -4,630 4,556 4,608 20.08%
-
NP to SH 12,527 12,704 47,097 -11,546 -4,738 4,561 4,663 17.88%
-
Tax Rate 25.66% 28.94% 16.40% - - 24.97% 30.41% -
Total Cost 28,060 33,435 -22,243 33,554 35,756 29,422 59,256 -11.70%
-
Net Worth 168,391 158,568 151,552 105,244 116,470 117,709 115,493 6.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 70 - - - - - -
Div Payout % - 0.55% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 168,391 158,568 151,552 105,244 116,470 117,709 115,493 6.48%
NOSH 140,326 140,326 140,326 140,326 140,326 136,856 124,186 2.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 33.02% 27.93% 189.28% -52.24% -14.88% 13.41% 7.22% -
ROE 7.44% 8.01% 31.08% -10.97% -4.07% 3.87% 4.04% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.85 33.06 17.75 15.71 22.18 24.82 51.43 -8.66%
EPS 8.93 9.05 33.56 -8.23 -3.38 3.33 3.75 15.54%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.13 1.08 0.75 0.83 0.86 0.93 4.33%
Adjusted Per Share Value based on latest NOSH - 140,326
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.88 27.55 14.80 13.09 18.48 20.18 37.93 -6.78%
EPS 7.44 7.54 27.97 -6.86 -2.81 2.71 2.77 17.88%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9417 0.90 0.625 0.6917 0.699 0.6859 6.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.51 0.52 0.49 0.56 0.255 0.29 0.40 -
P/RPS 1.71 1.57 2.76 3.57 1.15 1.17 0.78 13.96%
P/EPS 5.71 5.74 1.46 -6.81 -7.55 8.70 10.65 -9.85%
EY 17.50 17.41 68.50 -14.69 -13.24 11.49 9.39 10.92%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.45 0.75 0.31 0.34 0.43 -0.39%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 26/02/15 27/02/14 21/02/13 21/02/12 25/02/11 -
Price 0.525 0.48 0.53 0.63 0.275 0.32 0.39 -
P/RPS 1.76 1.45 2.99 4.01 1.24 1.29 0.76 15.00%
P/EPS 5.88 5.30 1.58 -7.66 -8.14 9.60 10.39 -9.04%
EY 17.00 18.86 63.33 -13.06 -12.28 10.41 9.63 9.92%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.49 0.84 0.33 0.37 0.42 0.77%

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