[FAVCO] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.41%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 700,133 404,534 379,761 479,914 525,281 428,054 315,241 14.20%
PBT 74,318 38,522 29,961 30,866 15,701 19,357 10,857 37.75%
Tax -10,569 -2,009 -5,290 -8,753 -1,792 -2,538 -830 52.75%
NP 63,749 36,513 24,670 22,113 13,909 16,818 10,026 36.07%
-
NP to SH 64,837 36,513 24,670 22,113 13,909 16,818 10,026 36.45%
-
Tax Rate 14.22% 5.22% 17.66% 28.36% 11.41% 13.11% 7.64% -
Total Cost 636,384 368,021 355,090 457,801 511,372 411,236 305,214 13.01%
-
Net Worth 274,137 215,587 181,196 181,612 138,070 126,816 80,783 22.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,137 215,587 181,196 181,612 138,070 126,816 80,783 22.56%
NOSH 179,174 178,171 174,227 171,332 170,457 169,088 118,799 7.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.11% 9.03% 6.50% 4.61% 2.65% 3.93% 3.18% -
ROE 23.65% 16.94% 13.62% 12.18% 10.07% 13.26% 12.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 390.75 227.05 217.97 280.11 308.16 253.15 265.36 6.65%
EPS 36.19 20.49 14.16 12.91 8.16 9.95 8.44 27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.21 1.04 1.06 0.81 0.75 0.68 14.45%
Adjusted Per Share Value based on latest NOSH - 171,894
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 295.96 171.00 160.53 202.87 222.05 180.95 133.26 14.20%
EPS 27.41 15.43 10.43 9.35 5.88 7.11 4.24 36.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1588 0.9113 0.766 0.7677 0.5837 0.5361 0.3415 22.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 0.94 0.81 0.90 0.93 1.76 0.62 -
P/RPS 0.45 0.41 0.37 0.32 0.30 0.70 0.23 11.82%
P/EPS 4.84 4.59 5.72 6.97 11.40 17.69 7.35 -6.72%
EY 20.68 21.80 17.48 14.34 8.77 5.65 13.61 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.78 0.78 0.85 1.15 2.35 0.91 3.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 23/11/10 26/11/09 25/11/08 27/11/07 28/11/06 -
Price 1.64 1.19 0.98 0.80 0.75 1.75 0.70 -
P/RPS 0.42 0.52 0.45 0.29 0.24 0.69 0.26 8.31%
P/EPS 4.53 5.81 6.92 6.20 9.19 17.59 8.29 -9.57%
EY 22.07 17.22 14.45 16.13 10.88 5.68 12.06 10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 0.94 0.75 0.93 2.33 1.03 0.63%

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