[FAVCO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 91.56%
YoY- 15.96%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 334,183 195,061 168,137 208,875 259,182 197,010 171,151 11.78%
PBT 30,667 13,316 10,236 13,626 8,743 9,440 5,633 32.59%
Tax -1,176 -1,407 -835 -4,209 -622 -1,655 -591 12.13%
NP 29,491 11,909 9,401 9,417 8,121 7,785 5,042 34.19%
-
NP to SH 30,031 11,909 9,401 9,417 8,121 7,785 5,042 34.59%
-
Tax Rate 3.83% 10.57% 8.16% 30.89% 7.11% 17.53% 10.49% -
Total Cost 304,692 183,152 158,736 199,458 251,061 189,225 166,109 10.62%
-
Net Worth 266,982 209,428 174,540 177,743 141,308 122,744 75,316 23.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 266,982 209,428 174,540 177,743 141,308 122,744 75,316 23.45%
NOSH 179,182 177,481 172,812 170,907 170,251 168,142 104,605 9.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.82% 6.11% 5.59% 4.51% 3.13% 3.95% 2.95% -
ROE 11.25% 5.69% 5.39% 5.30% 5.75% 6.34% 6.69% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 186.50 109.91 97.29 122.22 152.23 117.17 163.62 2.20%
EPS 16.76 6.71 5.44 5.51 4.77 4.63 4.82 23.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.18 1.01 1.04 0.83 0.73 0.72 12.87%
Adjusted Per Share Value based on latest NOSH - 171,140
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 141.85 82.80 71.37 88.66 110.02 83.63 72.65 11.78%
EPS 12.75 5.06 3.99 4.00 3.45 3.30 2.14 34.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1333 0.889 0.7409 0.7545 0.5998 0.521 0.3197 23.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.51 1.43 0.83 0.99 1.18 2.04 0.00 -
P/RPS 0.81 1.30 0.85 0.81 0.78 1.74 0.00 -
P/EPS 9.01 21.31 15.26 17.97 24.74 44.06 0.00 -
EY 11.10 4.69 6.55 5.57 4.04 2.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.21 0.82 0.95 1.42 2.79 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 11/08/06 -
Price 1.75 1.16 0.83 0.90 1.20 1.80 0.00 -
P/RPS 0.94 1.06 0.85 0.74 0.79 1.54 0.00 -
P/EPS 10.44 17.29 15.26 16.33 25.16 38.88 0.00 -
EY 9.58 5.78 6.55 6.12 3.98 2.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.82 0.87 1.45 2.47 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