[FAVCO] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -87.76%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 163,634 129,101 85,181 74,950 114,266 128,486 72,139 14.61%
PBT 14,746 10,997 4,183 3,783 5,586 4,710 3,912 24.72%
Tax -4,429 -733 -316 -381 -670 -313 -410 48.62%
NP 10,317 10,264 3,867 3,402 4,916 4,397 3,502 19.71%
-
NP to SH 10,479 10,282 3,867 3,402 4,916 4,397 3,502 20.02%
-
Tax Rate 30.04% 6.67% 7.55% 10.07% 11.99% 6.65% 10.48% -
Total Cost 153,317 118,837 81,314 71,548 109,350 124,089 68,637 14.31%
-
Net Worth 352,128 247,197 200,445 176,144 167,863 136,341 117,855 19.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 352,128 247,197 200,445 176,144 167,863 136,341 117,855 19.99%
NOSH 212,125 179,128 177,385 172,690 171,289 170,426 168,365 3.92%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.30% 7.95% 4.54% 4.54% 4.30% 3.42% 4.85% -
ROE 2.98% 4.16% 1.93% 1.93% 2.93% 3.23% 2.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 77.14 72.07 48.02 43.40 66.71 75.39 42.85 10.28%
EPS 4.94 5.74 2.18 1.97 2.87 2.58 2.08 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.38 1.13 1.02 0.98 0.80 0.70 15.46%
Adjusted Per Share Value based on latest NOSH - 172,690
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 69.17 54.57 36.01 31.68 48.30 54.31 30.49 14.61%
EPS 4.43 4.35 1.63 1.44 2.08 1.86 1.48 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4885 1.045 0.8473 0.7446 0.7096 0.5763 0.4982 19.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.75 1.36 1.07 0.87 0.75 1.42 1.20 -
P/RPS 2.27 1.89 2.23 2.00 1.12 1.88 2.80 -3.43%
P/EPS 35.43 23.69 49.08 44.16 26.13 55.04 57.69 -7.79%
EY 2.82 4.22 2.04 2.26 3.83 1.82 1.73 8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 0.95 0.85 0.77 1.78 1.71 -7.79%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 27/05/08 24/05/07 -
Price 2.64 1.45 1.42 0.77 0.85 1.51 1.25 -
P/RPS 3.42 2.01 2.96 1.77 1.27 2.00 2.92 2.66%
P/EPS 53.44 25.26 65.14 39.09 29.62 58.53 60.10 -1.93%
EY 1.87 3.96 1.54 2.56 3.38 1.71 1.66 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.05 1.26 0.75 0.87 1.89 1.79 -1.95%

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