[FAVCO] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 53.3%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 780,232 676,061 700,133 404,534 379,761 479,914 525,281 6.81%
PBT 111,740 68,710 74,318 38,522 29,961 30,866 15,701 38.66%
Tax -34,572 -12,408 -10,569 -2,009 -5,290 -8,753 -1,792 63.73%
NP 77,168 56,302 63,749 36,513 24,670 22,113 13,909 33.03%
-
NP to SH 82,521 57,689 64,837 36,513 24,670 22,113 13,909 34.53%
-
Tax Rate 30.94% 18.06% 14.22% 5.22% 17.66% 28.36% 11.41% -
Total Cost 703,064 619,758 636,384 368,021 355,090 457,801 511,372 5.44%
-
Net Worth 429,139 370,130 274,137 215,587 181,196 181,612 138,070 20.79%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 429,139 370,130 274,137 215,587 181,196 181,612 138,070 20.79%
NOSH 215,648 212,718 179,174 178,171 174,227 171,332 170,457 3.99%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.89% 8.33% 9.11% 9.03% 6.50% 4.61% 2.65% -
ROE 19.23% 15.59% 23.65% 16.94% 13.62% 12.18% 10.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 361.81 317.82 390.75 227.05 217.97 280.11 308.16 2.70%
EPS 38.27 27.12 36.19 20.49 14.16 12.91 8.16 29.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.74 1.53 1.21 1.04 1.06 0.81 16.15%
Adjusted Per Share Value based on latest NOSH - 179,120
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 329.81 285.78 295.95 171.00 160.53 202.86 222.04 6.81%
EPS 34.88 24.39 27.41 15.43 10.43 9.35 5.88 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.814 1.5646 1.1588 0.9113 0.7659 0.7677 0.5836 20.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.35 2.68 1.75 0.94 0.81 0.90 0.93 -
P/RPS 0.93 0.84 0.45 0.41 0.37 0.32 0.30 20.74%
P/EPS 8.75 9.88 4.84 4.59 5.72 6.97 11.40 -4.31%
EY 11.42 10.12 20.68 21.80 17.48 14.34 8.77 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.54 1.14 0.78 0.78 0.85 1.15 6.51%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 27/11/13 26/11/12 22/11/11 23/11/10 26/11/09 25/11/08 -
Price 3.18 2.97 1.64 1.19 0.98 0.80 0.75 -
P/RPS 0.88 0.93 0.42 0.52 0.45 0.29 0.24 24.16%
P/EPS 8.31 10.95 4.53 5.81 6.92 6.20 9.19 -1.66%
EY 12.03 9.13 22.07 17.22 14.45 16.13 10.88 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.71 1.07 0.98 0.94 0.75 0.93 9.45%

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