[FAVCO] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -7.11%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 581,125 525,281 518,364 513,944 453,896 428,054 394,020 29.41%
PBT 27,382 15,701 17,486 18,840 21,562 19,357 18,880 27.98%
Tax -5,558 -1,792 -1,244 -1,252 -2,627 -2,538 -3,310 41.05%
NP 21,824 13,909 16,242 17,588 18,935 16,818 15,570 25.11%
-
NP to SH 21,824 13,909 16,242 17,588 18,935 16,818 15,570 25.11%
-
Tax Rate 20.30% 11.41% 7.11% 6.65% 12.18% 13.11% 17.53% -
Total Cost 559,301 511,372 502,122 496,356 434,961 411,236 378,450 29.59%
-
Net Worth 160,395 138,070 141,308 136,341 130,996 126,816 122,744 19.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,265 - - - 5,529 - - -
Div Payout % 19.55% - - - 29.20% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 160,395 138,070 141,308 136,341 130,996 126,816 122,744 19.42%
NOSH 170,633 170,457 170,251 170,426 170,125 169,088 168,142 0.98%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.76% 2.65% 3.13% 3.42% 4.17% 3.93% 3.95% -
ROE 13.61% 10.07% 11.49% 12.90% 14.45% 13.26% 12.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 340.57 308.16 304.47 301.56 266.80 253.15 234.34 28.15%
EPS 12.79 8.16 9.54 10.32 11.22 9.95 9.26 23.90%
DPS 2.50 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 0.94 0.81 0.83 0.80 0.77 0.75 0.73 18.26%
Adjusted Per Share Value based on latest NOSH - 170,426
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 245.64 222.04 219.11 217.25 191.86 180.94 166.55 29.41%
EPS 9.23 5.88 6.87 7.43 8.00 7.11 6.58 25.18%
DPS 1.80 0.00 0.00 0.00 2.34 0.00 0.00 -
NAPS 0.678 0.5836 0.5973 0.5763 0.5537 0.5361 0.5188 19.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.93 1.18 1.42 1.80 1.76 2.04 -
P/RPS 0.21 0.30 0.39 0.47 0.67 0.70 0.87 -61.06%
P/EPS 5.47 11.40 12.37 13.76 16.17 17.69 22.03 -60.32%
EY 18.27 8.77 8.08 7.27 6.18 5.65 4.54 151.93%
DY 3.57 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 0.74 1.15 1.42 1.78 2.34 2.35 2.79 -58.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 23/08/07 -
Price 0.80 0.75 1.20 1.51 1.70 1.75 1.80 -
P/RPS 0.23 0.24 0.39 0.50 0.64 0.69 0.77 -55.15%
P/EPS 6.25 9.19 12.58 14.63 15.27 17.59 19.44 -52.90%
EY 15.99 10.88 7.95 6.83 6.55 5.68 5.14 112.37%
DY 3.13 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.85 0.93 1.45 1.89 2.21 2.33 2.47 -50.73%

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