[FAVCO] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -37.94%
YoY- -52.14%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 94,609 114,266 187,164 134,779 130,696 128,486 132,855 -20.27%
PBT 8,040 5,586 15,606 3,033 4,033 4,710 7,044 9.22%
Tax -3,539 -670 -4,214 -722 -309 -313 -723 188.56%
NP 4,501 4,916 11,392 2,311 3,724 4,397 6,321 -20.27%
-
NP to SH 4,501 4,916 11,392 2,311 3,724 4,397 6,321 -20.27%
-
Tax Rate 44.02% 11.99% 27.00% 23.80% 7.66% 6.65% 10.26% -
Total Cost 90,108 109,350 175,772 132,468 126,972 124,089 126,534 -20.27%
-
Net Worth 177,986 167,863 160,787 138,659 141,137 136,341 131,828 22.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,276 - - - 5,492 -
Div Payout % - - 37.54% - - - 86.90% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,986 167,863 160,787 138,659 141,137 136,341 131,828 22.17%
NOSH 171,140 171,289 171,051 171,185 170,045 170,426 169,010 0.83%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.76% 4.30% 6.09% 1.71% 2.85% 3.42% 4.76% -
ROE 2.53% 2.93% 7.09% 1.67% 2.64% 3.23% 4.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.28 66.71 109.42 78.73 76.86 75.39 78.61 -20.93%
EPS 2.63 2.87 6.66 1.35 2.19 2.58 3.72 -20.65%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.25 -
NAPS 1.04 0.98 0.94 0.81 0.83 0.80 0.78 21.16%
Adjusted Per Share Value based on latest NOSH - 171,185
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 39.99 48.30 79.12 56.97 55.25 54.31 56.16 -20.27%
EPS 1.90 2.08 4.82 0.98 1.57 1.86 2.67 -20.30%
DPS 0.00 0.00 1.81 0.00 0.00 0.00 2.32 -
NAPS 0.7524 0.7096 0.6797 0.5861 0.5966 0.5763 0.5573 22.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.75 0.70 0.93 1.18 1.42 1.80 -
P/RPS 1.79 1.12 0.64 1.18 1.54 1.88 2.29 -15.15%
P/EPS 37.64 26.13 10.51 68.89 53.88 55.04 48.13 -15.12%
EY 2.66 3.83 9.51 1.45 1.86 1.82 2.08 17.83%
DY 0.00 0.00 3.57 0.00 0.00 0.00 1.81 -
P/NAPS 0.95 0.77 0.74 1.15 1.42 1.78 2.31 -44.72%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 26/05/09 26/02/09 25/11/08 26/08/08 27/05/08 26/02/08 -
Price 0.90 0.85 0.80 0.75 1.20 1.51 1.70 -
P/RPS 1.63 1.27 0.73 0.95 1.56 2.00 2.16 -17.12%
P/EPS 34.22 29.62 12.01 55.56 54.79 58.53 45.45 -17.25%
EY 2.92 3.38 8.33 1.80 1.82 1.71 2.20 20.79%
DY 0.00 0.00 3.13 0.00 0.00 0.00 1.91 -
P/NAPS 0.87 0.87 0.85 0.93 1.45 1.89 2.18 -45.82%

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