[FAVCO] YoY 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- -8.44%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 205,082 109,880 93,187 94,609 130,696 124,871 74,657 18.32%
PBT 19,670 9,133 6,453 8,040 4,033 5,528 3,153 35.64%
Tax -443 -1,091 -454 -3,539 -309 -1,245 -591 -4.68%
NP 19,227 8,042 5,999 4,501 3,724 4,283 2,562 39.87%
-
NP to SH 19,749 8,042 5,999 4,501 3,724 4,283 2,562 40.50%
-
Tax Rate 2.25% 11.95% 7.04% 44.02% 7.66% 22.52% 18.74% -
Total Cost 185,855 101,838 87,188 90,108 126,972 120,588 72,095 17.07%
-
Net Worth 267,023 209,946 175,115 177,986 141,137 122,611 78,495 22.61%
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 267,023 209,946 175,115 177,986 141,137 122,611 78,495 22.61%
NOSH 179,210 177,920 173,381 171,140 170,045 167,960 109,021 8.62%
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 9.38% 7.32% 6.44% 4.76% 2.85% 3.43% 3.43% -
ROE 7.40% 3.83% 3.43% 2.53% 2.64% 3.49% 3.26% -
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 114.44 61.76 53.75 55.28 76.86 74.35 68.48 8.92%
EPS 11.02 4.52 3.46 2.63 2.19 2.55 2.35 29.34%
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 87.02 46.62 39.54 40.14 55.46 52.98 31.68 18.32%
EPS 8.38 3.41 2.55 1.91 1.58 1.82 1.09 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.133 0.8908 0.743 0.7552 0.5989 0.5203 0.3331 22.61%
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 1.32 2.32 1.54 1.79 1.54 2.74 0.00 -
P/EPS 13.70 31.64 23.99 37.64 53.88 80.00 0.00 -
EY 7.30 3.16 4.17 2.66 1.86 1.25 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 1.53 1.88 1.54 1.63 1.56 2.42 0.00 -
P/EPS 15.88 25.66 23.99 34.22 54.79 70.59 0.00 -
EY 6.30 3.90 4.17 2.92 1.82 1.42 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