[FAVCO] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.69%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 696,747 482,353 385,468 534,747 581,125 453,896 261,462 17.72%
PBT 66,684 52,193 34,163 35,102 27,382 21,562 8,466 41.01%
Tax -5,529 -4,601 -5,555 -7,319 -5,558 -2,627 -1,078 31.28%
NP 61,155 47,592 28,608 27,783 21,824 18,935 7,388 42.18%
-
NP to SH 61,746 47,606 28,608 27,783 21,824 18,935 7,388 42.40%
-
Tax Rate 8.29% 8.82% 16.26% 20.85% 20.30% 12.18% 12.73% -
Total Cost 635,592 434,761 356,860 506,964 559,301 434,961 254,074 16.49%
-
Net Worth 316,641 238,186 194,667 190,383 160,787 131,828 115,722 18.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,733 10,745 8,848 6,923 4,276 5,492 2,935 32.25%
Div Payout % 25.48% 22.57% 30.93% 24.92% 19.59% 29.01% 39.73% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 316,641 238,186 194,667 190,383 160,787 131,828 115,722 18.24%
NOSH 196,671 179,087 176,970 173,075 171,051 169,010 167,714 2.68%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.78% 9.87% 7.42% 5.20% 3.76% 4.17% 2.83% -
ROE 19.50% 19.99% 14.70% 14.59% 13.57% 14.36% 6.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 354.27 269.34 217.82 308.97 339.74 268.56 155.90 14.64%
EPS 31.40 26.58 16.17 16.05 12.76 11.20 4.41 38.66%
DPS 8.00 6.00 5.00 4.00 2.50 3.25 1.75 28.79%
NAPS 1.61 1.33 1.10 1.10 0.94 0.78 0.69 15.15%
Adjusted Per Share Value based on latest NOSH - 173,075
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 294.52 203.89 162.94 226.04 245.64 191.86 110.52 17.72%
EPS 26.10 20.12 12.09 11.74 9.23 8.00 3.12 42.43%
DPS 6.65 4.54 3.74 2.93 1.81 2.32 1.24 32.26%
NAPS 1.3385 1.0068 0.8229 0.8048 0.6797 0.5572 0.4892 18.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.65 1.22 1.05 0.82 0.70 1.80 0.80 -
P/RPS 0.47 0.45 0.48 0.27 0.21 0.67 0.51 -1.35%
P/EPS 5.26 4.59 6.50 5.11 5.49 16.07 18.16 -18.64%
EY 19.03 21.79 15.40 19.58 18.23 6.22 5.51 22.92%
DY 4.85 4.92 4.76 4.88 3.57 1.81 2.19 14.15%
P/NAPS 1.02 0.92 0.95 0.75 0.74 2.31 1.16 -2.11%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 22/02/12 22/02/11 25/02/10 26/02/09 26/02/08 - -
Price 1.57 1.25 1.08 0.77 0.80 1.70 0.00 -
P/RPS 0.44 0.46 0.50 0.25 0.24 0.63 0.00 -
P/EPS 5.00 4.70 6.68 4.80 6.27 15.17 0.00 -
EY 20.00 21.27 14.97 20.85 15.95 6.59 0.00 -
DY 5.10 4.80 4.63 5.19 3.13 1.91 0.00 -
P/NAPS 0.98 0.94 0.98 0.70 0.85 2.18 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