[FARLIM] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[FARLIM] FARLIM GROUP (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -62.01%
YoY- -75.68%
Quarter Report
Latest QR
Upcoming QR
FARLIM's Result
FARLIM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 27,618 13,942 10,465 18,952 35,057 62,068 24,950 1.70%
PBT -5,029 -7,238 -581 4,442 18,779 24,125 714 -
Tax -27 -97 -8 -1,604 -5,250 -6,240 -1,113 -46.16%
NP -5,056 -7,335 -589 2,838 13,529 17,885 -399 52.62%
-
NP to SH -5,082 -7,345 -571 2,992 12,302 17,607 -460 49.18%
-
Tax Rate - - - 36.11% 27.96% 25.87% 155.88% -
Total Cost 32,674 21,277 11,054 16,114 21,528 44,183 25,349 4.31%
-
Net Worth 153,026 159,902 171,759 172,600 172,600 161,374 151,552 0.16%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - 70 - -
Div Payout % - - - - - 0.40% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 153,026 159,902 171,759 172,600 172,600 161,374 151,552 0.16%
NOSH 168,391 168,391 168,391 140,326 140,326 140,326 140,326 3.08%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -18.31% -52.61% -5.63% 14.97% 38.59% 28.82% -1.60% -
ROE -3.32% -4.59% -0.33% 1.73% 7.13% 10.91% -0.30% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.05 9.07 6.21 13.51 24.98 44.23 17.78 0.25%
EPS -3.32 -4.78 -0.34 2.13 8.77 12.55 -0.33 46.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.00 1.04 1.02 1.23 1.23 1.15 1.08 -1.27%
Adjusted Per Share Value based on latest NOSH - 140,326
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.40 8.28 6.21 11.25 20.82 36.86 14.82 1.70%
EPS -3.02 -4.36 -0.34 1.78 7.31 10.46 -0.27 49.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.9088 0.9496 1.02 1.025 1.025 0.9583 0.90 0.16%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.30 0.185 0.37 0.475 0.55 0.55 0.54 -
P/RPS 1.66 2.04 5.95 3.52 2.20 1.24 3.04 -9.58%
P/EPS -9.03 -3.87 -109.12 22.28 6.27 4.38 -164.73 -38.33%
EY -11.07 -25.82 -0.92 4.49 15.94 22.81 -0.61 62.03%
DY 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
P/NAPS 0.30 0.18 0.36 0.39 0.45 0.48 0.50 -8.15%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 25/06/20 29/05/19 24/05/18 26/05/17 27/05/16 28/05/15 -
Price 0.28 0.255 0.36 0.455 0.56 0.51 0.65 -
P/RPS 1.55 2.81 5.79 3.37 2.24 1.15 3.66 -13.33%
P/EPS -8.43 -5.34 -106.17 21.34 6.39 4.06 -198.29 -40.89%
EY -11.86 -18.73 -0.94 4.69 15.65 24.60 -0.50 69.42%
DY 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
P/NAPS 0.28 0.25 0.35 0.37 0.46 0.44 0.60 -11.91%

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