[FAVCO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.12%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 168,137 74,950 534,747 359,936 208,875 114,266 581,125 -56.35%
PBT 10,236 3,783 35,102 23,150 13,626 5,586 27,382 -48.20%
Tax -835 -381 -7,319 -6,565 -4,209 -670 -5,558 -71.83%
NP 9,401 3,402 27,783 16,585 9,417 4,916 21,824 -43.05%
-
NP to SH 9,401 3,402 27,783 16,585 9,417 4,916 21,824 -43.05%
-
Tax Rate 8.16% 10.07% 20.85% 28.36% 30.89% 11.99% 20.30% -
Total Cost 158,736 71,548 506,964 343,351 199,458 109,350 559,301 -56.91%
-
Net Worth 174,540 176,144 188,649 181,612 177,743 167,863 160,395 5.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,859 - - - 4,265 -
Div Payout % - - 24.69% - - - 19.55% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,540 176,144 188,649 181,612 177,743 167,863 160,395 5.81%
NOSH 172,812 172,690 171,499 171,332 170,907 171,289 170,633 0.85%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.59% 4.54% 5.20% 4.61% 4.51% 4.30% 3.76% -
ROE 5.39% 1.93% 14.73% 9.13% 5.30% 2.93% 13.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.29 43.40 311.81 210.08 122.22 66.71 340.57 -56.72%
EPS 5.44 1.97 16.20 9.68 5.51 2.87 12.79 -43.53%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.50 -
NAPS 1.01 1.02 1.10 1.06 1.04 0.98 0.94 4.91%
Adjusted Per Share Value based on latest NOSH - 171,894
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.07 31.68 226.05 152.15 88.30 48.30 245.65 -56.35%
EPS 3.97 1.44 11.74 7.01 3.98 2.08 9.23 -43.10%
DPS 0.00 0.00 2.90 0.00 0.00 0.00 1.80 -
NAPS 0.7378 0.7446 0.7975 0.7677 0.7514 0.7096 0.678 5.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.83 0.87 0.82 0.90 0.99 0.75 0.70 -
P/RPS 0.85 2.00 0.26 0.43 0.81 1.12 0.21 154.63%
P/EPS 15.26 44.16 5.06 9.30 17.97 26.13 5.47 98.54%
EY 6.55 2.26 19.76 10.76 5.57 3.83 18.27 -49.62%
DY 0.00 0.00 4.88 0.00 0.00 0.00 3.57 -
P/NAPS 0.82 0.85 0.75 0.85 0.95 0.77 0.74 7.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 26/11/09 21/08/09 26/05/09 26/02/09 -
Price 0.83 0.77 0.77 0.80 0.90 0.85 0.80 -
P/RPS 0.85 1.77 0.25 0.38 0.74 1.27 0.23 139.60%
P/EPS 15.26 39.09 4.75 8.26 16.33 29.62 6.25 81.61%
EY 6.55 2.56 21.04 12.10 6.12 3.38 15.99 -44.93%
DY 0.00 0.00 5.19 0.00 0.00 0.00 3.13 -
P/NAPS 0.82 0.75 0.70 0.75 0.87 0.87 0.85 -2.37%

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