[FAVCO] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 392.95%
YoY- 80.22%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 151,061 94,609 114,266 187,164 134,779 130,696 128,486 11.38%
PBT 9,524 8,040 5,586 15,606 3,033 4,033 4,710 59.83%
Tax -2,356 -3,539 -670 -4,214 -722 -309 -313 283.60%
NP 7,168 4,501 4,916 11,392 2,311 3,724 4,397 38.47%
-
NP to SH 7,168 4,501 4,916 11,392 2,311 3,724 4,397 38.47%
-
Tax Rate 24.74% 44.02% 11.99% 27.00% 23.80% 7.66% 6.65% -
Total Cost 143,893 90,108 109,350 175,772 132,468 126,972 124,089 10.36%
-
Net Worth 182,208 177,986 167,863 160,787 138,659 141,137 136,341 21.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 4,276 - - - -
Div Payout % - - - 37.54% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 182,208 177,986 167,863 160,787 138,659 141,137 136,341 21.30%
NOSH 171,894 171,140 171,289 171,051 171,185 170,045 170,426 0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.75% 4.76% 4.30% 6.09% 1.71% 2.85% 3.42% -
ROE 3.93% 2.53% 2.93% 7.09% 1.67% 2.64% 3.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 87.88 55.28 66.71 109.42 78.73 76.86 75.39 10.74%
EPS 4.17 2.63 2.87 6.66 1.35 2.19 2.58 37.68%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.06 1.04 0.98 0.94 0.81 0.83 0.80 20.61%
Adjusted Per Share Value based on latest NOSH - 171,051
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.86 39.99 48.30 79.12 56.97 55.25 54.31 11.39%
EPS 3.03 1.90 2.08 4.82 0.98 1.57 1.86 38.40%
DPS 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
NAPS 0.7702 0.7524 0.7096 0.6797 0.5861 0.5966 0.5763 21.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.99 0.75 0.70 0.93 1.18 1.42 -
P/RPS 1.02 1.79 1.12 0.64 1.18 1.54 1.88 -33.45%
P/EPS 21.58 37.64 26.13 10.51 68.89 53.88 55.04 -46.40%
EY 4.63 2.66 3.83 9.51 1.45 1.86 1.82 86.24%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.77 0.74 1.15 1.42 1.78 -38.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 26/05/09 26/02/09 25/11/08 26/08/08 27/05/08 -
Price 0.80 0.90 0.85 0.80 0.75 1.20 1.51 -
P/RPS 0.91 1.63 1.27 0.73 0.95 1.56 2.00 -40.81%
P/EPS 19.18 34.22 29.62 12.01 55.56 54.79 58.53 -52.43%
EY 5.21 2.92 3.38 8.33 1.80 1.82 1.71 110.02%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.87 0.85 0.93 1.45 1.89 -45.96%

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