[FAVCO] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.02%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 379,761 479,914 525,281 428,054 315,241 0 -
PBT 29,961 30,866 15,701 19,357 10,857 0 -
Tax -5,290 -8,753 -1,792 -2,538 -830 0 -
NP 24,670 22,113 13,909 16,818 10,026 0 -
-
NP to SH 24,670 22,113 13,909 16,818 10,026 0 -
-
Tax Rate 17.66% 28.36% 11.41% 13.11% 7.64% - -
Total Cost 355,090 457,801 511,372 411,236 305,214 0 -
-
Net Worth 181,196 181,612 138,070 126,816 80,783 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 181,196 181,612 138,070 126,816 80,783 0 -
NOSH 174,227 171,332 170,457 169,088 118,799 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.50% 4.61% 2.65% 3.93% 3.18% 0.00% -
ROE 13.62% 12.18% 10.07% 13.26% 12.41% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 217.97 280.11 308.16 253.15 265.36 0.00 -
EPS 14.16 12.91 8.16 9.95 8.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 0.81 0.75 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,257
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 160.53 202.87 222.05 180.95 133.26 0.00 -
EPS 10.43 9.35 5.88 7.11 4.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.766 0.7677 0.5837 0.5361 0.3415 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.81 0.90 0.93 1.76 0.62 0.00 -
P/RPS 0.37 0.32 0.30 0.70 0.23 0.00 -
P/EPS 5.72 6.97 11.40 17.69 7.35 0.00 -
EY 17.48 14.34 8.77 5.65 13.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 1.15 2.35 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/10 26/11/09 25/11/08 27/11/07 28/11/06 - -
Price 0.98 0.80 0.75 1.75 0.70 0.00 -
P/RPS 0.45 0.29 0.24 0.69 0.26 0.00 -
P/EPS 6.92 6.20 9.19 17.59 8.29 0.00 -
EY 14.45 16.13 10.88 5.68 12.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.75 0.93 2.33 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