[FAVCO] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 530,818 516,068 383,815 74,657 92.17%
PBT 32,265 20,865 14,753 3,153 116.95%
Tax -9,145 -1,594 -2,142 -591 148.98%
NP 23,120 19,271 12,611 2,562 108.05%
-
NP to SH 23,120 19,271 12,611 2,562 108.05%
-
Tax Rate 28.34% 7.64% 14.52% 18.74% -
Total Cost 507,698 496,797 371,204 72,095 91.56%
-
Net Worth 177,986 141,137 122,611 78,495 31.34%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,276 5,492 2,935 - -
Div Payout % 18.50% 28.50% 23.27% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 177,986 141,137 122,611 78,495 31.34%
NOSH 171,140 170,045 167,960 109,021 16.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.36% 3.73% 3.29% 3.43% -
ROE 12.99% 13.65% 10.29% 3.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 310.16 303.49 228.51 68.48 65.37%
EPS 13.51 11.33 7.51 2.35 79.04%
DPS 2.50 3.25 1.75 0.00 -
NAPS 1.04 0.83 0.73 0.72 13.02%
Adjusted Per Share Value based on latest NOSH - 109,021
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 224.38 218.14 162.24 31.56 92.17%
EPS 9.77 8.15 5.33 1.08 108.22%
DPS 1.81 2.32 1.24 0.00 -
NAPS 0.7524 0.5966 0.5183 0.3318 31.34%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/06/09 30/06/08 29/06/07 - -
Price 0.99 1.18 2.04 0.00 -
P/RPS 0.32 0.39 0.89 0.00 -
P/EPS 7.33 10.41 27.17 0.00 -
EY 13.65 9.60 3.68 0.00 -
DY 2.53 2.75 0.86 0.00 -
P/NAPS 0.95 1.42 2.79 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 21/08/09 26/08/08 23/08/07 - -
Price 0.90 1.20 1.80 0.00 -
P/RPS 0.29 0.40 0.79 0.00 -
P/EPS 6.66 10.59 23.97 0.00 -
EY 15.01 9.44 4.17 0.00 -
DY 2.78 2.71 0.97 0.00 -
P/NAPS 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