[FAVCO] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.22%
YoY- 15.96%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 668,366 390,122 336,274 417,750 518,364 394,020 342,302 11.78%
PBT 61,334 26,632 20,472 27,252 17,486 18,880 11,266 32.59%
Tax -2,352 -2,814 -1,670 -8,418 -1,244 -3,310 -1,182 12.13%
NP 58,982 23,818 18,802 18,834 16,242 15,570 10,084 34.19%
-
NP to SH 60,062 23,818 18,802 18,834 16,242 15,570 10,084 34.59%
-
Tax Rate 3.83% 10.57% 8.16% 30.89% 7.11% 17.53% 10.49% -
Total Cost 609,384 366,304 317,472 398,916 502,122 378,450 332,218 10.62%
-
Net Worth 266,982 209,428 174,540 177,743 141,308 122,744 75,316 23.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 266,982 209,428 174,540 177,743 141,308 122,744 75,316 23.45%
NOSH 179,182 177,481 172,812 170,907 170,251 168,142 104,605 9.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.82% 6.11% 5.59% 4.51% 3.13% 3.95% 2.95% -
ROE 22.50% 11.37% 10.77% 10.60% 11.49% 12.68% 13.39% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 373.01 219.81 194.59 244.43 304.47 234.34 327.23 2.20%
EPS 33.52 13.42 10.88 11.02 9.54 9.26 9.64 23.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.18 1.01 1.04 0.83 0.73 0.72 12.87%
Adjusted Per Share Value based on latest NOSH - 171,140
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 282.52 164.91 142.15 176.59 219.12 166.55 144.69 11.78%
EPS 25.39 10.07 7.95 7.96 6.87 6.58 4.26 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1286 0.8853 0.7378 0.7513 0.5973 0.5188 0.3184 23.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.51 1.43 0.83 0.99 1.18 2.04 0.00 -
P/RPS 0.40 0.65 0.43 0.41 0.39 0.87 0.00 -
P/EPS 4.50 10.66 7.63 8.98 12.37 22.03 0.00 -
EY 22.20 9.38 13.11 11.13 8.08 4.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.21 0.82 0.95 1.42 2.79 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 11/08/06 -
Price 1.75 1.16 0.83 0.90 1.20 1.80 0.00 -
P/RPS 0.47 0.53 0.43 0.37 0.39 0.77 0.00 -
P/EPS 5.22 8.64 7.63 8.17 12.58 19.44 0.00 -
EY 19.15 11.57 13.11 12.24 7.95 5.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.82 0.87 1.45 2.47 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