[FAVCO] QoQ TTM 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- 47.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 453,896 442,566 383,815 333,601 261,462 139,937 74,657 232.01%
PBT 21,562 17,321 14,753 12,378 8,466 5,663 3,153 259.02%
Tax -2,627 -2,359 -2,142 -1,488 -1,078 -623 -591 169.60%
NP 18,935 14,962 12,611 10,890 7,388 5,040 2,562 278.04%
-
NP to SH 18,935 14,962 12,611 10,890 7,388 5,040 2,562 278.04%
-
Tax Rate 12.18% 13.62% 14.52% 12.02% 12.73% 11.00% 18.74% -
Total Cost 434,961 427,604 371,204 322,711 254,074 134,897 72,095 230.32%
-
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 2,935 2,935 2,935 - - -
Div Payout % 29.01% 19.62% 23.27% 26.95% 39.73% - - -
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 4.17% 3.38% 3.29% 3.26% 2.83% 3.60% 3.43% -
ROE 14.36% 11.86% 10.29% 9.24% 6.38% 5.02% 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 268.56 263.03 228.51 198.14 155.90 94.87 68.48 148.06%
EPS 11.20 8.89 7.51 6.47 4.41 3.42 2.35 182.40%
DPS 3.25 1.75 1.75 1.74 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 191.86 187.07 162.24 141.01 110.52 59.15 31.56 231.99%
EPS 8.00 6.32 5.33 4.60 3.12 2.13 1.08 278.61%
DPS 2.32 1.24 1.24 1.24 1.24 0.00 0.00 -
NAPS 0.5572 0.5334 0.5183 0.4982 0.4892 0.424 0.3318 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 0.67 0.67 0.89 0.61 0.51 0.65 0.00 -
P/EPS 16.07 19.79 27.17 18.55 18.16 18.14 0.00 -
EY 6.22 5.05 3.68 5.39 5.51 5.51 0.00 -
DY 1.81 0.99 0.86 1.45 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 - - - -
Price 1.70 1.75 1.80 1.25 0.00 0.00 0.00 -
P/RPS 0.63 0.67 0.79 0.63 0.00 0.00 0.00 -
P/EPS 15.17 19.68 23.97 19.33 0.00 0.00 0.00 -
EY 6.59 5.08 4.17 5.17 0.00 0.00 0.00 -
DY 1.91 1.00 0.97 1.39 0.00 0.00 0.00 -
P/NAPS 2.18 2.33 2.47 1.79 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