[FAVCO] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 107.96%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 248,761 165,708 205,082 109,880 93,187 94,609 130,696 11.31%
PBT 36,139 14,739 19,670 9,133 6,453 8,040 4,033 44.09%
Tax -10,154 -4,016 -443 -1,091 -454 -3,539 -309 78.92%
NP 25,985 10,723 19,227 8,042 5,999 4,501 3,724 38.21%
-
NP to SH 26,388 11,087 19,749 8,042 5,999 4,501 3,724 38.56%
-
Tax Rate 28.10% 27.25% 2.25% 11.95% 7.04% 44.02% 7.66% -
Total Cost 222,776 154,985 185,855 101,838 87,188 90,108 126,972 9.81%
-
Net Worth 437,286 361,070 267,023 209,946 175,115 177,986 141,137 20.73%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 437,286 361,070 267,023 209,946 175,115 177,986 141,137 20.73%
NOSH 215,412 212,394 179,210 177,920 173,381 171,140 170,045 4.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.45% 6.47% 9.38% 7.32% 6.44% 4.76% 2.85% -
ROE 6.03% 3.07% 7.40% 3.83% 3.43% 2.53% 2.64% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 115.48 78.02 114.44 61.76 53.75 55.28 76.86 7.01%
EPS 12.25 5.22 11.02 4.52 3.46 2.63 2.19 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.70 1.49 1.18 1.01 1.04 0.83 16.06%
Adjusted Per Share Value based on latest NOSH - 177,920
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 105.16 70.05 86.69 46.45 39.39 39.99 55.25 11.31%
EPS 11.15 4.69 8.35 3.40 2.54 1.90 1.57 38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8485 1.5263 1.1288 0.8875 0.7402 0.7524 0.5966 20.73%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.60 2.85 1.51 1.43 0.83 0.99 1.18 -
P/RPS 3.12 3.65 1.32 2.32 1.54 1.79 1.54 12.48%
P/EPS 29.39 54.60 13.70 31.64 23.99 37.64 53.88 -9.60%
EY 3.40 1.83 7.30 3.16 4.17 2.66 1.86 10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.68 1.01 1.21 0.82 0.95 1.42 3.73%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 -
Price 3.27 2.88 1.75 1.16 0.83 0.90 1.20 -
P/RPS 2.83 3.69 1.53 1.88 1.54 1.63 1.56 10.43%
P/EPS 26.69 55.17 15.88 25.66 23.99 34.22 54.79 -11.29%
EY 3.75 1.81 6.30 3.90 4.17 2.92 1.82 12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.69 1.17 0.98 0.82 0.87 1.45 1.75%

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