[FAVCO] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.68%
YoY- 2.97%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 764,185 696,747 482,353 385,468 534,747 581,125 453,896 9.06%
PBT 79,988 66,684 52,193 34,163 35,102 27,382 21,562 24.39%
Tax -14,993 -5,529 -4,601 -5,555 -7,319 -5,558 -2,627 33.64%
NP 64,995 61,155 47,592 28,608 27,783 21,824 18,935 22.79%
-
NP to SH 67,400 61,746 47,606 28,608 27,783 21,824 18,935 23.54%
-
Tax Rate 18.74% 8.29% 8.82% 16.26% 20.85% 20.30% 12.18% -
Total Cost 699,190 635,592 434,761 356,860 506,964 559,301 434,961 8.22%
-
Net Worth 401,493 316,641 238,186 194,667 190,383 160,787 131,828 20.37%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 21,702 15,733 10,745 8,848 6,923 4,276 5,492 25.71%
Div Payout % 32.20% 25.48% 22.57% 30.93% 24.92% 19.59% 29.01% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 401,493 316,641 238,186 194,667 190,383 160,787 131,828 20.37%
NOSH 217,023 196,671 179,087 176,970 173,075 171,051 169,010 4.25%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.51% 8.78% 9.87% 7.42% 5.20% 3.76% 4.17% -
ROE 16.79% 19.50% 19.99% 14.70% 14.59% 13.57% 14.36% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 352.12 354.27 269.34 217.82 308.97 339.74 268.56 4.61%
EPS 31.06 31.40 26.58 16.17 16.05 12.76 11.20 18.51%
DPS 10.00 8.00 6.00 5.00 4.00 2.50 3.25 20.58%
NAPS 1.85 1.61 1.33 1.10 1.10 0.94 0.78 15.46%
Adjusted Per Share Value based on latest NOSH - 176,970
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 323.04 294.53 203.90 162.94 226.05 245.65 191.87 9.06%
EPS 28.49 26.10 20.12 12.09 11.74 9.23 8.00 23.55%
DPS 9.17 6.65 4.54 3.74 2.93 1.81 2.32 25.71%
NAPS 1.6972 1.3385 1.0069 0.8229 0.8048 0.6797 0.5573 20.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.15 1.65 1.22 1.05 0.82 0.70 1.80 -
P/RPS 0.89 0.47 0.45 0.48 0.27 0.21 0.67 4.84%
P/EPS 10.14 5.26 4.59 6.50 5.11 5.49 16.07 -7.38%
EY 9.86 19.03 21.79 15.40 19.58 18.23 6.22 7.97%
DY 3.17 4.85 4.92 4.76 4.88 3.57 1.81 9.78%
P/NAPS 1.70 1.02 0.92 0.95 0.75 0.74 2.31 -4.97%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 22/02/12 22/02/11 25/02/10 26/02/09 26/02/08 -
Price 3.48 1.57 1.25 1.08 0.77 0.80 1.70 -
P/RPS 0.99 0.44 0.46 0.50 0.25 0.24 0.63 7.81%
P/EPS 11.21 5.00 4.70 6.68 4.80 6.27 15.17 -4.91%
EY 8.92 20.00 21.27 14.97 20.85 15.95 6.59 5.17%
DY 2.87 5.10 4.80 4.63 5.19 3.13 1.91 7.01%
P/NAPS 1.88 0.98 0.94 0.98 0.70 0.85 2.18 -2.43%

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