[FAVCO] QoQ 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- 59.25%
YoY- 210.17%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 93,187 74,950 174,811 151,061 94,609 114,266 187,164 -37.26%
PBT 6,453 3,783 11,952 9,524 8,040 5,586 15,606 -44.58%
Tax -454 -381 -754 -2,356 -3,539 -670 -4,214 -77.45%
NP 5,999 3,402 11,198 7,168 4,501 4,916 11,392 -34.86%
-
NP to SH 5,999 3,402 11,198 7,168 4,501 4,916 11,392 -34.86%
-
Tax Rate 7.04% 10.07% 6.31% 24.74% 44.02% 11.99% 27.00% -
Total Cost 87,188 71,548 163,613 143,893 90,108 109,350 175,772 -37.41%
-
Net Worth 175,115 176,144 190,383 182,208 177,986 167,863 160,787 5.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 6,923 - - - 4,276 -
Div Payout % - - 61.82% - - - 37.54% -
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 175,115 176,144 190,383 182,208 177,986 167,863 160,787 5.87%
NOSH 173,381 172,690 173,075 171,894 171,140 171,289 171,051 0.90%
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 6.44% 4.54% 6.41% 4.75% 4.76% 4.30% 6.09% -
ROE 3.43% 1.93% 5.88% 3.93% 2.53% 2.93% 7.09% -
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 53.75 43.40 101.00 87.88 55.28 66.71 109.42 -37.82%
EPS 3.46 1.97 6.47 4.17 2.63 2.87 6.66 -35.45%
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 39.40 31.69 73.90 63.86 40.00 48.31 79.13 -37.25%
EPS 2.54 1.44 4.73 3.03 1.90 2.08 4.82 -34.83%
DPS 0.00 0.00 2.93 0.00 0.00 0.00 1.81 -
NAPS 0.7403 0.7447 0.8049 0.7703 0.7525 0.7097 0.6797 5.87%
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 1.54 2.00 0.81 1.02 1.79 1.12 0.64 79.85%
P/EPS 23.99 44.16 12.67 21.58 37.64 26.13 10.51 73.62%
EY 4.17 2.26 7.89 4.63 2.66 3.83 9.51 -42.37%
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 1.54 1.77 0.76 0.91 1.63 1.27 0.73 64.71%
P/EPS 23.99 39.09 11.90 19.18 34.22 29.62 12.01 58.80%
EY 4.17 2.56 8.40 5.21 2.92 3.38 8.33 -37.03%
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