[FARLIM] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -100.98%
YoY- -101.31%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 18,952 35,057 62,068 24,950 14,585 35,134 36,800 -10.46%
PBT 4,442 18,779 24,125 714 43,207 -3,343 6,520 -6.19%
Tax -1,604 -5,250 -6,240 -1,113 -7,981 -496 -962 8.88%
NP 2,838 13,529 17,885 -399 35,226 -3,839 5,558 -10.59%
-
NP to SH 2,992 12,302 17,607 -460 35,184 -3,849 5,462 -9.54%
-
Tax Rate 36.11% 27.96% 25.87% 155.88% 18.47% - 14.75% -
Total Cost 16,114 21,528 44,183 25,349 -20,641 38,973 31,242 -10.44%
-
Net Worth 172,600 172,600 161,374 151,552 151,552 116,470 119,277 6.34%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 70 - - - - -
Div Payout % - - 0.40% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 172,600 172,600 161,374 151,552 151,552 116,470 119,277 6.34%
NOSH 140,326 140,326 140,326 140,326 140,326 140,326 140,326 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 14.97% 38.59% 28.82% -1.60% 241.52% -10.93% 15.10% -
ROE 1.73% 7.13% 10.91% -0.30% 23.22% -3.30% 4.58% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.51 24.98 44.23 17.78 10.39 25.04 26.22 -10.45%
EPS 2.13 8.77 12.55 -0.33 25.07 -2.74 3.89 -9.54%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.23 1.15 1.08 1.08 0.83 0.85 6.34%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.25 20.82 36.86 14.82 8.66 20.86 21.85 -10.46%
EPS 1.78 7.31 10.46 -0.27 20.89 -2.29 3.24 -9.49%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.025 0.9583 0.90 0.90 0.6917 0.7083 6.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.475 0.55 0.55 0.54 0.65 0.245 0.31 -
P/RPS 3.52 2.20 1.24 3.04 6.25 0.98 1.18 19.97%
P/EPS 22.28 6.27 4.38 -164.73 2.59 -8.93 7.96 18.70%
EY 4.49 15.94 22.81 -0.61 38.57 -11.20 12.56 -15.74%
DY 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.48 0.50 0.60 0.30 0.36 1.34%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 26/05/17 27/05/16 28/05/15 22/05/14 23/05/13 28/05/12 -
Price 0.455 0.56 0.51 0.65 0.77 0.355 0.25 -
P/RPS 3.37 2.24 1.15 3.66 7.41 1.42 0.95 23.48%
P/EPS 21.34 6.39 4.06 -198.29 3.07 -12.94 6.42 22.15%
EY 4.69 15.65 24.60 -0.50 32.56 -7.73 15.57 -18.11%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.44 0.60 0.71 0.43 0.29 4.14%

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