[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 50.11%
YoY- 91.88%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 393,961 259,182 128,486 453,896 321,041 197,010 72,139 209.15%
PBT 11,776 8,743 4,710 21,562 14,518 9,440 3,912 108.06%
Tax -1,344 -622 -313 -2,627 -1,904 -1,655 -410 120.19%
NP 10,432 8,121 4,397 18,935 12,614 7,785 3,502 106.61%
-
NP to SH 10,432 8,121 4,397 18,935 12,614 7,785 3,502 106.61%
-
Tax Rate 11.41% 7.11% 6.65% 12.18% 13.11% 17.53% 10.48% -
Total Cost 383,529 251,061 124,089 434,961 308,427 189,225 68,637 213.90%
-
Net Worth 138,070 141,308 136,341 130,996 126,816 122,744 117,855 11.09%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,529 - - - -
Div Payout % - - - 29.20% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 138,070 141,308 136,341 130,996 126,816 122,744 117,855 11.09%
NOSH 170,457 170,251 170,426 170,125 169,088 168,142 168,365 0.82%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.65% 3.13% 3.42% 4.17% 3.93% 3.95% 4.85% -
ROE 7.56% 5.75% 3.23% 14.45% 9.95% 6.34% 2.97% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 231.12 152.23 75.39 266.80 189.87 117.17 42.85 206.61%
EPS 6.12 4.77 2.58 11.22 7.46 4.63 2.08 104.92%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.80 0.77 0.75 0.73 0.70 10.19%
Adjusted Per Share Value based on latest NOSH - 169,010
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 167.16 109.97 54.52 192.59 136.22 83.59 30.61 209.15%
EPS 4.43 3.45 1.87 8.03 5.35 3.30 1.49 106.35%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
NAPS 0.5858 0.5996 0.5785 0.5558 0.5381 0.5208 0.5001 11.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 1.18 1.42 1.80 1.76 2.04 1.20 -
P/RPS 0.40 0.78 1.88 0.67 0.93 1.74 2.80 -72.57%
P/EPS 15.20 24.74 55.04 16.17 23.59 44.06 57.69 -58.80%
EY 6.58 4.04 1.82 6.18 4.24 2.27 1.73 143.06%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 1.15 1.42 1.78 2.34 2.35 2.79 1.71 -23.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 23/08/07 24/05/07 -
Price 0.75 1.20 1.51 1.70 1.75 1.80 1.25 -
P/RPS 0.32 0.79 2.00 0.64 0.92 1.54 2.92 -77.00%
P/EPS 12.25 25.16 58.53 15.27 23.46 38.88 60.10 -65.26%
EY 8.16 3.98 1.71 6.55 4.26 2.57 1.66 188.26%
DY 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.93 1.45 1.89 2.21 2.33 2.47 1.79 -35.29%

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