[FAVCO] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 46.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 442,566 383,815 333,601 261,462 139,937 74,657 0 -
PBT 17,321 14,753 12,378 8,466 5,663 3,153 0 -
Tax -2,359 -2,142 -1,488 -1,078 -623 -591 0 -
NP 14,962 12,611 10,890 7,388 5,040 2,562 0 -
-
NP to SH 14,962 12,611 10,890 7,388 5,040 2,562 0 -
-
Tax Rate 13.62% 14.52% 12.02% 12.73% 11.00% 18.74% - -
Total Cost 427,604 371,204 322,711 254,074 134,897 72,095 0 -
-
Net Worth 126,193 122,611 117,855 115,722 100,300 78,495 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,935 2,935 2,935 2,935 - - - -
Div Payout % 19.62% 23.27% 26.95% 39.73% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 126,193 122,611 117,855 115,722 100,300 78,495 0 -
NOSH 168,257 167,960 168,365 167,714 147,500 109,021 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.38% 3.29% 3.26% 2.83% 3.60% 3.43% 0.00% -
ROE 11.86% 10.29% 9.24% 6.38% 5.02% 3.26% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 263.03 228.51 198.14 155.90 94.87 68.48 0.00 -
EPS 8.89 7.51 6.47 4.41 3.42 2.35 0.00 -
DPS 1.75 1.75 1.74 1.75 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.70 0.69 0.68 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 187.08 162.25 141.02 110.52 59.15 31.56 0.00 -
EPS 6.32 5.33 4.60 3.12 2.13 1.08 0.00 -
DPS 1.24 1.24 1.24 1.24 0.00 0.00 0.00 -
NAPS 0.5334 0.5183 0.4982 0.4892 0.424 0.3318 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 1.76 2.04 1.20 0.80 0.62 0.00 0.00 -
P/RPS 0.67 0.89 0.61 0.51 0.65 0.00 0.00 -
P/EPS 19.79 27.17 18.55 18.16 18.14 0.00 0.00 -
EY 5.05 3.68 5.39 5.51 5.51 0.00 0.00 -
DY 0.99 0.86 1.45 2.19 0.00 0.00 0.00 -
P/NAPS 2.35 2.79 1.71 1.16 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 23/08/07 24/05/07 - - - - -
Price 1.75 1.80 1.25 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.79 0.63 0.00 0.00 0.00 0.00 -
P/EPS 19.68 23.97 19.33 0.00 0.00 0.00 0.00 -
EY 5.08 4.17 5.17 0.00 0.00 0.00 0.00 -
DY 1.00 0.97 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.47 1.79 0.00 0.00 0.00 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