[FAVCO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.48%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 621,475 412,392 494,009 530,818 516,068 383,815 74,657 42.31%
PBT 69,544 37,243 31,712 32,265 20,865 14,753 3,153 67.38%
Tax -4,370 -6,127 -3,945 -9,145 -1,594 -2,142 -591 39.53%
NP 65,174 31,116 27,767 23,120 19,271 12,611 2,562 71.40%
-
NP to SH 65,728 31,116 27,767 23,120 19,271 12,611 2,562 71.65%
-
Tax Rate 6.28% 16.45% 12.44% 28.34% 7.64% 14.52% 18.74% -
Total Cost 556,301 381,276 466,242 507,698 496,797 371,204 72,095 40.52%
-
Net Worth 267,023 209,946 175,115 177,986 141,137 122,611 78,495 22.61%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,745 8,848 6,923 4,276 5,492 2,935 - -
Div Payout % 16.35% 28.44% 24.93% 18.50% 28.50% 23.27% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 267,023 209,946 175,115 177,986 141,137 122,611 78,495 22.61%
NOSH 179,210 177,920 173,381 171,140 170,045 167,960 109,021 8.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.49% 7.55% 5.62% 4.36% 3.73% 3.29% 3.43% -
ROE 24.62% 14.82% 15.86% 12.99% 13.65% 10.29% 3.26% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 346.78 231.78 284.93 310.16 303.49 228.51 68.48 31.01%
EPS 36.68 17.49 16.01 13.51 11.33 7.51 2.35 58.02%
DPS 6.00 5.00 4.00 2.50 3.25 1.75 0.00 -
NAPS 1.49 1.18 1.01 1.04 0.83 0.73 0.72 12.87%
Adjusted Per Share Value based on latest NOSH - 171,140
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 262.70 174.32 208.82 224.38 218.14 162.24 31.56 42.31%
EPS 27.78 13.15 11.74 9.77 8.15 5.33 1.08 71.72%
DPS 4.54 3.74 2.93 1.81 2.32 1.24 0.00 -
NAPS 1.1287 0.8874 0.7402 0.7524 0.5966 0.5183 0.3318 22.61%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.51 1.43 0.83 0.99 1.18 2.04 0.00 -
P/RPS 0.44 0.62 0.29 0.32 0.39 0.89 0.00 -
P/EPS 4.12 8.18 5.18 7.33 10.41 27.17 0.00 -
EY 24.29 12.23 19.30 13.65 9.60 3.68 0.00 -
DY 3.97 3.50 4.82 2.53 2.75 0.86 0.00 -
P/NAPS 1.01 1.21 0.82 0.95 1.42 2.79 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 - -
Price 1.75 1.16 0.83 0.90 1.20 1.80 0.00 -
P/RPS 0.50 0.50 0.29 0.29 0.40 0.79 0.00 -
P/EPS 4.77 6.63 5.18 6.66 10.59 23.97 0.00 -
EY 20.96 15.08 19.30 15.01 9.44 4.17 0.00 -
DY 3.43 4.31 4.82 2.78 2.71 0.97 0.00 -
P/NAPS 1.17 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