[FAVCO] YoY Cumulative 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- 76.12%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 525,100 303,401 284,821 359,936 393,961 321,041 236,431 14.20%
PBT 55,739 28,892 22,471 23,150 11,776 14,518 8,143 37.75%
Tax -7,927 -1,507 -3,968 -6,565 -1,344 -1,904 -623 52.73%
NP 47,812 27,385 18,503 16,585 10,432 12,614 7,520 36.07%
-
NP to SH 48,628 27,385 18,503 16,585 10,432 12,614 7,520 36.45%
-
Tax Rate 14.22% 5.22% 17.66% 28.36% 11.41% 13.11% 7.65% -
Total Cost 477,288 276,016 266,318 343,351 383,529 308,427 228,911 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 17.74% 12.70% 10.21% 9.13% 7.56% 9.95% 9.31% -
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 293.07 170.29 163.48 210.08 231.12 189.87 199.02 6.65%
EPS 27.14 15.37 10.62 9.68 6.12 7.46 6.33 27.42%
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 221.96 128.25 120.39 152.15 166.53 135.70 99.94 14.20%
EPS 20.56 11.58 7.82 7.01 4.41 5.33 3.18 36.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1588 0.9113 0.7659 0.7677 0.5836 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 0.60 0.55 0.50 0.43 0.40 0.93 0.31 11.62%
P/EPS 6.45 6.12 7.63 9.30 15.20 23.59 9.79 -6.71%
EY 15.51 16.35 13.11 10.76 6.58 4.24 10.21 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 0.56 0.70 0.60 0.38 0.32 0.92 0.35 8.14%
P/EPS 6.04 7.74 9.23 8.26 12.25 23.46 11.06 -9.58%
EY 16.55 12.92 10.84 12.10 8.16 4.26 9.04 10.59%
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