[FAVCO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 207.96%
YoY- 26.68%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 129,101 482,353 303,401 195,061 85,181 385,468 284,821 -40.96%
PBT 10,997 52,193 28,892 13,316 4,183 34,163 22,471 -37.87%
Tax -733 -4,601 -1,507 -1,407 -316 -5,555 -3,968 -67.53%
NP 10,264 47,592 27,385 11,909 3,867 28,608 18,503 -32.46%
-
NP to SH 10,282 47,606 27,385 11,909 3,867 28,608 18,503 -32.38%
-
Tax Rate 6.67% 8.82% 5.22% 10.57% 7.55% 16.26% 17.66% -
Total Cost 118,837 434,761 276,016 183,152 81,314 356,860 266,318 -41.57%
-
Net Worth 247,197 235,433 215,587 209,428 200,445 192,352 181,196 22.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 10,701 - - - 8,743 - -
Div Payout % - 22.48% - - - 30.56% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 247,197 235,433 215,587 209,428 200,445 192,352 181,196 22.98%
NOSH 179,128 178,358 178,171 177,481 177,385 174,865 174,227 1.86%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.95% 9.87% 9.03% 6.11% 4.54% 7.42% 6.50% -
ROE 4.16% 20.22% 12.70% 5.69% 1.93% 14.87% 10.21% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.07 270.44 170.29 109.91 48.02 220.44 163.48 -42.04%
EPS 5.74 26.69 15.37 6.71 2.18 16.36 10.62 -33.62%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.38 1.32 1.21 1.18 1.13 1.10 1.04 20.73%
Adjusted Per Share Value based on latest NOSH - 177,920
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.57 203.89 128.25 82.45 36.01 162.94 120.40 -40.96%
EPS 4.35 20.12 11.58 5.03 1.63 12.09 7.82 -32.33%
DPS 0.00 4.52 0.00 0.00 0.00 3.70 0.00 -
NAPS 1.0449 0.9952 0.9113 0.8853 0.8473 0.8131 0.7659 22.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.36 1.22 0.94 1.43 1.07 1.05 0.81 -
P/RPS 1.89 0.45 0.55 1.30 2.23 0.48 0.50 142.46%
P/EPS 23.69 4.57 6.12 21.31 49.08 6.42 7.63 112.68%
EY 4.22 21.88 16.35 4.69 2.04 15.58 13.11 -52.99%
DY 0.00 4.92 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.99 0.92 0.78 1.21 0.95 0.95 0.78 17.20%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 22/02/12 22/11/11 23/08/11 23/05/11 22/02/11 23/11/10 -
Price 1.45 1.25 1.19 1.16 1.42 1.08 0.98 -
P/RPS 2.01 0.46 0.70 1.06 2.96 0.49 0.60 123.72%
P/EPS 25.26 4.68 7.74 17.29 65.14 6.60 9.23 95.53%
EY 3.96 21.35 12.92 5.78 1.54 15.15 10.84 -48.86%
DY 0.00 4.80 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 1.05 0.95 0.98 0.98 1.26 0.98 0.94 7.64%

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