[FAVCO] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.7%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 691,906 621,475 412,392 494,009 530,818 516,068 383,815 10.31%
PBT 65,502 69,544 37,243 31,712 32,265 20,865 14,753 28.17%
Tax -12,798 -4,370 -6,127 -3,945 -9,145 -1,594 -2,142 34.66%
NP 52,704 65,174 31,116 27,767 23,120 19,271 12,611 26.88%
-
NP to SH 53,281 65,728 31,116 27,767 23,120 19,271 12,611 27.11%
-
Tax Rate 19.54% 6.28% 16.45% 12.44% 28.34% 7.64% 14.52% -
Total Cost 639,202 556,301 381,276 466,242 507,698 496,797 371,204 9.47%
-
Net Worth 361,070 267,023 209,946 175,115 177,986 141,137 122,611 19.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 15,733 10,745 8,848 6,923 4,276 5,492 2,935 32.25%
Div Payout % 29.53% 16.35% 28.44% 24.93% 18.50% 28.50% 23.27% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 361,070 267,023 209,946 175,115 177,986 141,137 122,611 19.70%
NOSH 212,394 179,210 177,920 173,381 171,140 170,045 167,960 3.98%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.62% 10.49% 7.55% 5.62% 4.36% 3.73% 3.29% -
ROE 14.76% 24.62% 14.82% 15.86% 12.99% 13.65% 10.29% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 325.76 346.78 231.78 284.93 310.16 303.49 228.51 6.08%
EPS 25.09 36.68 17.49 16.01 13.51 11.33 7.51 22.24%
DPS 7.41 6.00 5.00 4.00 2.50 3.25 1.75 27.16%
NAPS 1.70 1.49 1.18 1.01 1.04 0.83 0.73 15.11%
Adjusted Per Share Value based on latest NOSH - 173,381
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 292.48 262.71 174.33 208.83 224.39 218.15 162.25 10.30%
EPS 22.52 27.78 13.15 11.74 9.77 8.15 5.33 27.11%
DPS 6.65 4.54 3.74 2.93 1.81 2.32 1.24 32.26%
NAPS 1.5263 1.1288 0.8875 0.7402 0.7524 0.5966 0.5183 19.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.85 1.51 1.43 0.83 0.99 1.18 2.04 -
P/RPS 0.87 0.44 0.62 0.29 0.32 0.39 0.89 -0.37%
P/EPS 11.36 4.12 8.18 5.18 7.33 10.41 27.17 -13.51%
EY 8.80 24.29 12.23 19.30 13.65 9.60 3.68 15.62%
DY 2.60 3.97 3.50 4.82 2.53 2.75 0.86 20.22%
P/NAPS 1.68 1.01 1.21 0.82 0.95 1.42 2.79 -8.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 23/08/07 -
Price 2.88 1.75 1.16 0.83 0.90 1.20 1.80 -
P/RPS 0.88 0.50 0.50 0.29 0.29 0.40 0.79 1.81%
P/EPS 11.48 4.77 6.63 5.18 6.66 10.59 23.97 -11.53%
EY 8.71 20.96 15.08 19.30 15.01 9.44 4.17 13.04%
DY 2.57 3.43 4.31 4.82 2.78 2.71 0.97 17.61%
P/NAPS 1.69 1.17 0.98 0.82 0.87 1.45 2.47 -6.12%

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