[FAVCO] YoY 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- 76.34%
YoY- 33.28%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 165,708 205,082 109,880 93,187 94,609 130,696 124,871 4.82%
PBT 14,739 19,670 9,133 6,453 8,040 4,033 5,528 17.73%
Tax -4,016 -443 -1,091 -454 -3,539 -309 -1,245 21.53%
NP 10,723 19,227 8,042 5,999 4,501 3,724 4,283 16.51%
-
NP to SH 11,087 19,749 8,042 5,999 4,501 3,724 4,283 17.16%
-
Tax Rate 27.25% 2.25% 11.95% 7.04% 44.02% 7.66% 22.52% -
Total Cost 154,985 185,855 101,838 87,188 90,108 126,972 120,588 4.26%
-
Net Worth 361,070 267,023 209,946 175,115 177,986 141,137 122,611 19.70%
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 361,070 267,023 209,946 175,115 177,986 141,137 122,611 19.70%
NOSH 212,394 179,210 177,920 173,381 171,140 170,045 167,960 3.98%
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 6.47% 9.38% 7.32% 6.44% 4.76% 2.85% 3.43% -
ROE 3.07% 7.40% 3.83% 3.43% 2.53% 2.64% 3.49% -
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 78.02 114.44 61.76 53.75 55.28 76.86 74.35 0.80%
EPS 5.22 11.02 4.52 3.46 2.63 2.19 2.55 12.66%
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 70.34 87.05 46.64 39.56 40.16 55.48 53.00 4.82%
EPS 4.71 8.38 3.41 2.55 1.91 1.58 1.82 17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5326 1.1334 0.8912 0.7433 0.7555 0.5991 0.5205 19.70%
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 3.65 1.32 2.32 1.54 1.79 1.54 2.74 4.89%
P/EPS 54.60 13.70 31.64 23.99 37.64 53.88 80.00 -6.16%
EY 1.83 7.30 3.16 4.17 2.66 1.86 1.25 6.55%
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 3.69 1.53 1.88 1.54 1.63 1.56 2.42 7.27%
P/EPS 55.17 15.88 25.66 23.99 34.22 54.79 70.59 -4.02%
EY 1.81 6.30 3.90 4.17 2.92 1.82 1.42 4.12%
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