[FAVCO] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -2.82%
YoY- 52.81%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 412,392 494,009 530,818 516,068 383,815 74,657 40.72%
PBT 37,243 31,712 32,265 20,865 14,753 3,153 63.81%
Tax -6,127 -3,945 -9,145 -1,594 -2,142 -591 59.59%
NP 31,116 27,767 23,120 19,271 12,611 2,562 64.72%
-
NP to SH 31,116 27,767 23,120 19,271 12,611 2,562 64.72%
-
Tax Rate 16.45% 12.44% 28.34% 7.64% 14.52% 18.74% -
Total Cost 381,276 466,242 507,698 496,797 371,204 72,095 39.50%
-
Net Worth 209,946 175,115 177,986 141,137 122,611 78,495 21.73%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,848 6,923 4,276 5,492 2,935 - -
Div Payout % 28.44% 24.93% 18.50% 28.50% 23.27% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 209,946 175,115 177,986 141,137 122,611 78,495 21.73%
NOSH 177,920 173,381 171,140 170,045 167,960 109,021 10.28%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.55% 5.62% 4.36% 3.73% 3.29% 3.43% -
ROE 14.82% 15.86% 12.99% 13.65% 10.29% 3.26% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 231.78 284.93 310.16 303.49 228.51 68.48 27.59%
EPS 17.49 16.01 13.51 11.33 7.51 2.35 49.36%
DPS 5.00 4.00 2.50 3.25 1.75 0.00 -
NAPS 1.18 1.01 1.04 0.83 0.73 0.72 10.37%
Adjusted Per Share Value based on latest NOSH - 170,045
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 174.93 209.55 225.17 218.91 162.81 31.67 40.72%
EPS 13.20 11.78 9.81 8.17 5.35 1.09 64.63%
DPS 3.75 2.94 1.81 2.33 1.24 0.00 -
NAPS 0.8906 0.7428 0.755 0.5987 0.5201 0.333 21.73%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.43 0.83 0.99 1.18 2.04 0.00 -
P/RPS 0.62 0.29 0.32 0.39 0.89 0.00 -
P/EPS 8.18 5.18 7.33 10.41 27.17 0.00 -
EY 12.23 19.30 13.65 9.60 3.68 0.00 -
DY 3.50 4.82 2.53 2.75 0.86 0.00 -
P/NAPS 1.21 0.82 0.95 1.42 2.79 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 - -
Price 1.16 0.83 0.90 1.20 1.80 0.00 -
P/RPS 0.50 0.29 0.29 0.40 0.79 0.00 -
P/EPS 6.63 5.18 6.66 10.59 23.97 0.00 -
EY 15.08 19.30 15.01 9.44 4.17 0.00 -
DY 4.31 4.82 2.78 2.71 0.97 0.00 -
P/NAPS 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