[FAVCO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.75%
YoY- 94.87%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 130,696 128,486 132,855 124,031 124,871 72,139 151,725 -9.47%
PBT 4,033 4,710 7,044 5,078 5,528 3,912 2,803 27.47%
Tax -309 -313 -723 -249 -1,245 -410 -455 -22.75%
NP 3,724 4,397 6,321 4,829 4,283 3,502 2,348 36.03%
-
NP to SH 3,724 4,397 6,321 4,829 4,283 3,502 2,348 36.03%
-
Tax Rate 7.66% 6.65% 10.26% 4.90% 22.52% 10.48% 16.23% -
Total Cost 126,972 124,089 126,534 119,202 120,588 68,637 149,377 -10.27%
-
Net Worth 141,137 136,341 131,828 126,193 122,611 117,855 115,722 14.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,492 - - - 2,935 -
Div Payout % - - 86.90% - - - 125.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 141,137 136,341 131,828 126,193 122,611 117,855 115,722 14.16%
NOSH 170,045 170,426 169,010 168,257 167,960 168,365 167,714 0.92%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.85% 3.42% 4.76% 3.89% 3.43% 4.85% 1.55% -
ROE 2.64% 3.23% 4.79% 3.83% 3.49% 2.97% 2.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 76.86 75.39 78.61 73.71 74.35 42.85 90.47 -10.30%
EPS 2.19 2.58 3.72 2.87 2.55 2.08 1.40 34.79%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 1.75 -
NAPS 0.83 0.80 0.78 0.75 0.73 0.70 0.69 13.11%
Adjusted Per Share Value based on latest NOSH - 168,257
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 55.46 54.52 56.37 52.63 52.98 30.61 64.38 -9.47%
EPS 1.58 1.87 2.68 2.05 1.82 1.49 1.00 35.69%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 1.25 -
NAPS 0.5989 0.5785 0.5594 0.5355 0.5203 0.5001 0.491 14.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.18 1.42 1.80 1.76 2.04 1.20 0.80 -
P/RPS 1.54 1.88 2.29 2.39 2.74 2.80 0.88 45.26%
P/EPS 53.88 55.04 48.13 61.32 80.00 57.69 57.14 -3.84%
EY 1.86 1.82 2.08 1.63 1.25 1.73 1.75 4.15%
DY 0.00 0.00 1.81 0.00 0.00 0.00 2.19 -
P/NAPS 1.42 1.78 2.31 2.35 2.79 1.71 1.16 14.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 27/11/07 23/08/07 24/05/07 28/02/07 -
Price 1.20 1.51 1.70 1.75 1.80 1.25 1.08 -
P/RPS 1.56 2.00 2.16 2.37 2.42 2.92 1.19 19.79%
P/EPS 54.79 58.53 45.45 60.98 70.59 60.10 77.14 -20.41%
EY 1.82 1.71 2.20 1.64 1.42 1.66 1.30 25.17%
DY 0.00 0.00 1.91 0.00 0.00 0.00 1.62 -
P/NAPS 1.45 1.89 2.18 2.33 2.47 1.79 1.57 -5.16%

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