[FAVCO] QoQ 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- 30.9%
YoY- 169.21%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 134,779 130,696 128,486 132,855 124,031 124,871 72,139 51.52%
PBT 3,033 4,033 4,710 7,044 5,078 5,528 3,912 -15.56%
Tax -722 -309 -313 -723 -249 -1,245 -410 45.67%
NP 2,311 3,724 4,397 6,321 4,829 4,283 3,502 -24.14%
-
NP to SH 2,311 3,724 4,397 6,321 4,829 4,283 3,502 -24.14%
-
Tax Rate 23.80% 7.66% 6.65% 10.26% 4.90% 22.52% 10.48% -
Total Cost 132,468 126,972 124,089 126,534 119,202 120,588 68,637 54.82%
-
Net Worth 138,659 141,137 136,341 131,828 126,193 122,611 117,855 11.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,492 - - - -
Div Payout % - - - 86.90% - - - -
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 138,659 141,137 136,341 131,828 126,193 122,611 117,855 11.41%
NOSH 171,185 170,045 170,426 169,010 168,257 167,960 168,365 1.11%
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 1.71% 2.85% 3.42% 4.76% 3.89% 3.43% 4.85% -
ROE 1.67% 2.64% 3.23% 4.79% 3.83% 3.49% 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 78.73 76.86 75.39 78.61 73.71 74.35 42.85 49.84%
EPS 1.35 2.19 2.58 3.72 2.87 2.55 2.08 -24.97%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.80 0.78 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 56.98 55.25 54.32 56.17 52.44 52.79 30.50 51.51%
EPS 0.98 1.57 1.86 2.67 2.04 1.81 1.48 -23.97%
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 0.5862 0.5967 0.5764 0.5573 0.5335 0.5184 0.4982 11.42%
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 1.18 1.54 1.88 2.29 2.39 2.74 2.80 -43.70%
P/EPS 68.89 53.88 55.04 48.13 61.32 80.00 57.69 12.52%
EY 1.45 1.86 1.82 2.08 1.63 1.25 1.73 -11.07%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 1.15 1.42 1.78 2.31 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 0.95 1.56 2.00 2.16 2.37 2.42 2.92 -52.59%
P/EPS 55.56 54.79 58.53 45.45 60.98 70.59 60.10 -5.08%
EY 1.80 1.82 1.71 2.20 1.64 1.42 1.66 5.53%
DY 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
P/NAPS 0.93 1.45 1.89 2.18 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