[FAVCO] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -61.73%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 156,088 163,634 129,101 85,181 74,950 114,266 128,486 3.29%
PBT 16,979 14,746 10,997 4,183 3,783 5,586 4,710 23.81%
Tax -6,715 -4,429 -733 -316 -381 -670 -313 66.65%
NP 10,264 10,317 10,264 3,867 3,402 4,916 4,397 15.16%
-
NP to SH 12,006 10,479 10,282 3,867 3,402 4,916 4,397 18.21%
-
Tax Rate 39.55% 30.04% 6.67% 7.55% 10.07% 11.99% 6.65% -
Total Cost 145,824 153,317 118,837 81,314 71,548 109,350 124,089 2.72%
-
Net Worth 413,109 352,128 247,197 200,445 176,144 167,863 136,341 20.28%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 413,109 352,128 247,197 200,445 176,144 167,863 136,341 20.28%
NOSH 215,161 212,125 179,128 177,385 172,690 171,289 170,426 3.95%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.58% 6.30% 7.95% 4.54% 4.54% 4.30% 3.42% -
ROE 2.91% 2.98% 4.16% 1.93% 1.93% 2.93% 3.23% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 72.54 77.14 72.07 48.02 43.40 66.71 75.39 -0.63%
EPS 5.58 4.94 5.74 2.18 1.97 2.87 2.58 13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.66 1.38 1.13 1.02 0.98 0.80 15.70%
Adjusted Per Share Value based on latest NOSH - 177,385
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 65.98 69.17 54.57 36.01 31.68 48.30 54.31 3.29%
EPS 5.08 4.43 4.35 1.63 1.44 2.08 1.86 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7463 1.4885 1.045 0.8473 0.7446 0.7096 0.5763 20.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.81 1.75 1.36 1.07 0.87 0.75 1.42 -
P/RPS 5.25 2.27 1.89 2.23 2.00 1.12 1.88 18.65%
P/EPS 68.28 35.43 23.69 49.08 44.16 26.13 55.04 3.65%
EY 1.46 2.82 4.22 2.04 2.26 3.83 1.82 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.05 0.99 0.95 0.85 0.77 1.78 1.78%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 27/05/08 -
Price 3.54 2.64 1.45 1.42 0.77 0.85 1.51 -
P/RPS 4.88 3.42 2.01 2.96 1.77 1.27 2.00 16.02%
P/EPS 63.44 53.44 25.26 65.14 39.09 29.62 58.53 1.35%
EY 1.58 1.87 3.96 1.54 2.56 3.38 1.71 -1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.59 1.05 1.26 0.75 0.87 1.89 -0.44%

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