[FAVCO] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 176.34%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 329,342 334,183 195,061 168,137 208,875 259,182 197,010 8.93%
PBT 29,485 30,667 13,316 10,236 13,626 8,743 9,440 20.88%
Tax -8,445 -1,176 -1,407 -835 -4,209 -622 -1,655 31.17%
NP 21,040 29,491 11,909 9,401 9,417 8,121 7,785 18.00%
-
NP to SH 21,566 30,031 11,909 9,401 9,417 8,121 7,785 18.49%
-
Tax Rate 28.64% 3.83% 10.57% 8.16% 30.89% 7.11% 17.53% -
Total Cost 308,302 304,692 183,152 158,736 199,458 251,061 189,225 8.46%
-
Net Worth 360,848 266,982 209,428 174,540 177,743 141,308 122,744 19.66%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 360,848 266,982 209,428 174,540 177,743 141,308 122,744 19.66%
NOSH 212,263 179,182 177,481 172,812 170,907 170,251 168,142 3.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.39% 8.82% 6.11% 5.59% 4.51% 3.13% 3.95% -
ROE 5.98% 11.25% 5.69% 5.39% 5.30% 5.75% 6.34% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 155.16 186.50 109.91 97.29 122.22 152.23 117.17 4.78%
EPS 10.16 16.76 6.71 5.44 5.51 4.77 4.63 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.49 1.18 1.01 1.04 0.83 0.73 15.11%
Adjusted Per Share Value based on latest NOSH - 173,381
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 139.21 141.26 82.45 71.07 88.29 109.56 83.28 8.93%
EPS 9.12 12.69 5.03 3.97 3.98 3.43 3.29 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5253 1.1285 0.8853 0.7378 0.7513 0.5973 0.5188 19.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.85 1.51 1.43 0.83 0.99 1.18 2.04 -
P/RPS 1.84 0.81 1.30 0.85 0.81 0.78 1.74 0.93%
P/EPS 28.05 9.01 21.31 15.26 17.97 24.74 44.06 -7.24%
EY 3.56 11.10 4.69 6.55 5.57 4.04 2.27 7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.01 1.21 0.82 0.95 1.42 2.79 -8.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 -
Price 2.88 1.75 1.16 0.83 0.90 1.20 1.80 -
P/RPS 1.86 0.94 1.06 0.85 0.74 0.79 1.54 3.19%
P/EPS 28.35 10.44 17.29 15.26 16.33 25.16 38.88 -5.12%
EY 3.53 9.58 5.78 6.55 6.12 3.98 2.57 5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.17 0.98 0.82 0.87 1.45 2.47 -6.12%

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