[FAVCO] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 38.17%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 658,684 668,366 390,122 336,274 417,750 518,364 394,020 8.93%
PBT 58,970 61,334 26,632 20,472 27,252 17,486 18,880 20.88%
Tax -16,890 -2,352 -2,814 -1,670 -8,418 -1,244 -3,310 31.17%
NP 42,080 58,982 23,818 18,802 18,834 16,242 15,570 18.00%
-
NP to SH 43,132 60,062 23,818 18,802 18,834 16,242 15,570 18.49%
-
Tax Rate 28.64% 3.83% 10.57% 8.16% 30.89% 7.11% 17.53% -
Total Cost 616,604 609,384 366,304 317,472 398,916 502,122 378,450 8.46%
-
Net Worth 360,848 266,982 209,428 174,540 177,743 141,308 122,744 19.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 360,848 266,982 209,428 174,540 177,743 141,308 122,744 19.66%
NOSH 212,263 179,182 177,481 172,812 170,907 170,251 168,142 3.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.39% 8.82% 6.11% 5.59% 4.51% 3.13% 3.95% -
ROE 11.95% 22.50% 11.37% 10.77% 10.60% 11.49% 12.68% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 310.31 373.01 219.81 194.59 244.43 304.47 234.34 4.78%
EPS 20.32 33.52 13.42 10.88 11.02 9.54 9.26 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.49 1.18 1.01 1.04 0.83 0.73 15.11%
Adjusted Per Share Value based on latest NOSH - 173,381
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 279.59 283.70 165.60 142.74 177.32 220.03 167.25 8.93%
EPS 18.31 25.49 10.11 7.98 7.99 6.89 6.61 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5317 1.1333 0.889 0.7409 0.7545 0.5998 0.521 19.66%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.85 1.51 1.43 0.83 0.99 1.18 2.04 -
P/RPS 0.92 0.40 0.65 0.43 0.41 0.39 0.87 0.93%
P/EPS 14.03 4.50 10.66 7.63 8.98 12.37 22.03 -7.23%
EY 7.13 22.20 9.38 13.11 11.13 8.08 4.54 7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.01 1.21 0.82 0.95 1.42 2.79 -8.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 -
Price 2.88 1.75 1.16 0.83 0.90 1.20 1.80 -
P/RPS 0.93 0.47 0.53 0.43 0.37 0.39 0.77 3.19%
P/EPS 14.17 5.22 8.64 7.63 8.17 12.58 19.44 -5.12%
EY 7.06 19.15 11.57 13.11 12.24 7.95 5.14 5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.17 0.98 0.82 0.87 1.45 2.47 -6.12%

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