[FAVCO] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 49.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 132,855 124,031 124,871 72,139 151,725 65,280 74,657 46.69%
PBT 7,044 5,078 5,528 3,912 2,803 2,510 3,153 70.64%
Tax -723 -249 -1,245 -410 -455 -32 -591 14.34%
NP 6,321 4,829 4,283 3,502 2,348 2,478 2,562 82.28%
-
NP to SH 6,321 4,829 4,283 3,502 2,348 2,478 2,562 82.28%
-
Tax Rate 10.26% 4.90% 22.52% 10.48% 16.23% 1.27% 18.74% -
Total Cost 126,534 119,202 120,588 68,637 149,377 62,802 72,095 45.35%
-
Net Worth 131,828 126,193 122,611 117,855 115,722 100,300 78,495 41.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,492 - - - 2,935 - - -
Div Payout % 86.90% - - - 125.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 131,828 126,193 122,611 117,855 115,722 100,300 78,495 41.15%
NOSH 169,010 168,257 167,960 168,365 167,714 147,500 109,021 33.84%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.76% 3.89% 3.43% 4.85% 1.55% 3.80% 3.43% -
ROE 4.79% 3.83% 3.49% 2.97% 2.03% 2.47% 3.26% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.61 73.71 74.35 42.85 90.47 44.26 68.48 9.60%
EPS 3.72 2.87 2.55 2.08 1.40 1.68 2.35 35.71%
DPS 3.25 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.78 0.75 0.73 0.70 0.69 0.68 0.72 5.46%
Adjusted Per Share Value based on latest NOSH - 168,365
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.36 52.61 52.97 30.60 64.36 27.69 31.67 46.69%
EPS 2.68 2.05 1.82 1.49 1.00 1.05 1.09 81.86%
DPS 2.33 0.00 0.00 0.00 1.24 0.00 0.00 -
NAPS 0.5592 0.5353 0.5201 0.4999 0.4909 0.4255 0.333 41.14%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 1.80 1.76 2.04 1.20 0.80 0.62 0.00 -
P/RPS 2.29 2.39 2.74 2.80 0.88 1.40 0.00 -
P/EPS 48.13 61.32 80.00 57.69 57.14 36.90 0.00 -
EY 2.08 1.63 1.25 1.73 1.75 2.71 0.00 -
DY 1.81 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 2.31 2.35 2.79 1.71 1.16 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 23/08/07 24/05/07 28/02/07 28/11/06 11/08/06 -
Price 1.70 1.75 1.80 1.25 1.08 0.70 0.00 -
P/RPS 2.16 2.37 2.42 2.92 1.19 1.58 0.00 -
P/EPS 45.45 60.98 70.59 60.10 77.14 41.67 0.00 -
EY 2.20 1.64 1.42 1.66 1.30 2.40 0.00 -
DY 1.91 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 2.18 2.33 2.47 1.79 1.57 1.03 0.00 -

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