[FAVCO] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.64%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 379,761 336,274 299,800 534,747 479,914 417,750 457,064 -11.60%
PBT 29,961 20,472 15,132 35,102 30,866 27,252 22,344 21.57%
Tax -5,290 -1,670 -1,524 -7,319 -8,753 -8,418 -2,680 57.28%
NP 24,670 18,802 13,608 27,783 22,113 18,834 19,664 16.30%
-
NP to SH 24,670 18,802 13,608 27,783 22,113 18,834 19,664 16.30%
-
Tax Rate 17.66% 8.16% 10.07% 20.85% 28.36% 30.89% 11.99% -
Total Cost 355,090 317,472 286,192 506,964 457,801 398,916 437,400 -12.96%
-
Net Worth 181,196 174,540 176,144 188,649 181,612 177,743 167,863 5.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,859 - - - -
Div Payout % - - - 24.69% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,196 174,540 176,144 188,649 181,612 177,743 167,863 5.22%
NOSH 174,227 172,812 172,690 171,499 171,332 170,907 171,289 1.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.50% 5.59% 4.54% 5.20% 4.61% 4.51% 4.30% -
ROE 13.62% 10.77% 7.73% 14.73% 12.18% 10.60% 11.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 217.97 194.59 173.61 311.81 280.11 244.43 266.84 -12.60%
EPS 14.16 10.88 7.88 16.20 12.91 11.02 11.48 14.99%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.02 1.10 1.06 1.04 0.98 4.03%
Adjusted Per Share Value based on latest NOSH - 173,075
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.53 142.15 126.73 226.05 202.87 176.59 193.21 -11.61%
EPS 10.43 7.95 5.75 11.74 9.35 7.96 8.31 16.33%
DPS 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
NAPS 0.766 0.7378 0.7446 0.7975 0.7677 0.7514 0.7096 5.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.83 0.87 0.82 0.90 0.99 0.75 -
P/RPS 0.37 0.43 0.50 0.26 0.32 0.41 0.28 20.39%
P/EPS 5.72 7.63 11.04 5.06 6.97 8.98 6.53 -8.44%
EY 17.48 13.11 9.06 19.76 14.34 11.13 15.31 9.23%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.85 0.75 0.85 0.95 0.77 0.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 25/05/10 25/02/10 26/11/09 21/08/09 26/05/09 -
Price 0.98 0.83 0.77 0.77 0.80 0.90 0.85 -
P/RPS 0.45 0.43 0.44 0.25 0.29 0.37 0.32 25.49%
P/EPS 6.92 7.63 9.77 4.75 6.20 8.17 7.40 -4.36%
EY 14.45 13.11 10.23 21.04 16.13 12.24 13.51 4.58%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.75 0.70 0.75 0.87 0.87 5.28%

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