[FAVCO] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 581,125 453,896 388,156 0 -
PBT 27,382 21,562 10,946 0 -
Tax -5,558 -2,627 -1,078 0 -
NP 21,824 18,935 9,868 0 -
-
NP to SH 21,824 18,935 9,868 0 -
-
Tax Rate 20.30% 12.18% 9.85% - -
Total Cost 559,301 434,961 378,288 0 -
-
Net Worth 160,395 130,996 90,544 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,265 5,529 2,296 - -
Div Payout % 19.55% 29.20% 23.27% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 160,395 130,996 90,544 0 -
NOSH 170,633 170,125 131,223 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.76% 4.17% 2.54% 0.00% -
ROE 13.61% 14.45% 10.90% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 340.57 266.80 295.80 0.00 -
EPS 12.79 11.22 7.52 0.00 -
DPS 2.50 3.25 1.75 0.00 -
NAPS 0.94 0.77 0.69 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 245.64 191.86 164.07 0.00 -
EPS 9.23 8.00 4.17 0.00 -
DPS 1.80 2.34 0.97 0.00 -
NAPS 0.678 0.5537 0.3827 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/12/08 31/12/07 29/12/06 - -
Price 0.70 1.80 0.80 0.00 -
P/RPS 0.21 0.67 0.27 0.00 -
P/EPS 5.47 16.17 10.64 0.00 -
EY 18.27 6.18 9.40 0.00 -
DY 3.57 1.81 2.19 0.00 -
P/NAPS 0.74 2.34 1.16 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 26/02/09 26/02/08 28/02/07 - -
Price 0.80 1.70 1.08 0.00 -
P/RPS 0.23 0.64 0.37 0.00 -
P/EPS 6.25 15.27 14.36 0.00 -
EY 15.99 6.55 6.96 0.00 -
DY 3.13 1.91 1.62 0.00 -
P/NAPS 0.85 2.21 1.57 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