[FAVCO] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -87.76%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 385,468 284,821 168,137 74,950 534,747 359,936 208,875 50.28%
PBT 34,163 22,471 10,236 3,783 35,102 23,150 13,626 84.24%
Tax -5,555 -3,968 -835 -381 -7,319 -6,565 -4,209 20.25%
NP 28,608 18,503 9,401 3,402 27,783 16,585 9,417 109.33%
-
NP to SH 28,608 18,503 9,401 3,402 27,783 16,585 9,417 109.33%
-
Tax Rate 16.26% 17.66% 8.16% 10.07% 20.85% 28.36% 30.89% -
Total Cost 356,860 266,318 158,736 71,548 506,964 343,351 199,458 47.22%
-
Net Worth 192,352 181,196 174,540 176,144 188,649 181,612 177,743 5.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,743 - - - 6,859 - - -
Div Payout % 30.56% - - - 24.69% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 192,352 181,196 174,540 176,144 188,649 181,612 177,743 5.39%
NOSH 174,865 174,227 172,812 172,690 171,499 171,332 170,907 1.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.42% 6.50% 5.59% 4.54% 5.20% 4.61% 4.51% -
ROE 14.87% 10.21% 5.39% 1.93% 14.73% 9.13% 5.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 220.44 163.48 97.29 43.40 311.81 210.08 122.22 48.01%
EPS 16.36 10.62 5.44 1.97 16.20 9.68 5.51 106.17%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.10 1.04 1.01 1.02 1.10 1.06 1.04 3.79%
Adjusted Per Share Value based on latest NOSH - 172,690
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 162.94 120.40 71.07 31.68 226.04 152.15 88.29 50.28%
EPS 12.09 7.82 3.97 1.44 11.74 7.01 3.98 109.32%
DPS 3.70 0.00 0.00 0.00 2.90 0.00 0.00 -
NAPS 0.8131 0.7659 0.7378 0.7446 0.7974 0.7677 0.7513 5.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 0.81 0.83 0.87 0.82 0.90 0.99 -
P/RPS 0.48 0.50 0.85 2.00 0.26 0.43 0.81 -29.38%
P/EPS 6.42 7.63 15.26 44.16 5.06 9.30 17.97 -49.55%
EY 15.58 13.11 6.55 2.26 19.76 10.76 5.57 98.15%
DY 4.76 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.95 0.78 0.82 0.85 0.75 0.85 0.95 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 24/08/10 25/05/10 25/02/10 26/11/09 21/08/09 -
Price 1.08 0.98 0.83 0.77 0.77 0.80 0.90 -
P/RPS 0.49 0.60 0.85 1.77 0.25 0.38 0.74 -23.97%
P/EPS 6.60 9.23 15.26 39.09 4.75 8.26 16.33 -45.24%
EY 15.15 10.84 6.55 2.56 21.04 12.10 6.12 82.69%
DY 4.63 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.98 0.94 0.82 0.75 0.70 0.75 0.87 8.23%

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