[FAVCO] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.45%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 731,280 526,273 395,699 495,431 566,905 510,243 333,601 13.96%
PBT 70,433 59,007 34,563 33,299 28,258 22,360 12,378 33.57%
Tax -9,225 -5,018 -5,490 -7,030 -5,915 -2,530 -1,488 35.50%
NP 61,208 53,989 29,073 26,269 22,343 19,830 10,890 33.30%
-
NP to SH 61,943 54,021 29,073 26,269 22,343 19,830 10,890 33.57%
-
Tax Rate 13.10% 8.50% 15.88% 21.11% 20.93% 11.31% 12.02% -
Total Cost 670,072 472,284 366,626 469,162 544,562 490,413 322,711 12.93%
-
Net Worth 352,128 247,197 200,445 176,144 167,863 136,341 117,855 19.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 15,733 10,745 8,848 6,923 4,276 5,492 2,935 32.25%
Div Payout % 25.40% 19.89% 30.44% 26.35% 19.14% 27.70% 26.95% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 352,128 247,197 200,445 176,144 167,863 136,341 117,855 19.99%
NOSH 212,125 179,128 177,385 172,690 171,289 170,426 168,365 3.92%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.37% 10.26% 7.35% 5.30% 3.94% 3.89% 3.26% -
ROE 17.59% 21.85% 14.50% 14.91% 13.31% 14.54% 9.24% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 344.74 293.80 223.07 286.89 330.96 299.39 198.14 9.66%
EPS 29.20 30.16 16.39 15.21 13.04 11.64 6.47 28.52%
DPS 7.42 6.00 4.99 4.00 2.50 3.25 1.74 27.31%
NAPS 1.66 1.38 1.13 1.02 0.98 0.80 0.70 15.46%
Adjusted Per Share Value based on latest NOSH - 172,690
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 309.13 222.47 167.27 209.43 239.64 215.69 141.02 13.96%
EPS 26.18 22.84 12.29 11.10 9.44 8.38 4.60 33.58%
DPS 6.65 4.54 3.74 2.93 1.81 2.32 1.24 32.26%
NAPS 1.4885 1.045 0.8473 0.7446 0.7096 0.5763 0.4982 19.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.75 1.36 1.07 0.87 0.75 1.42 1.20 -
P/RPS 0.51 0.46 0.48 0.30 0.23 0.47 0.61 -2.93%
P/EPS 5.99 4.51 6.53 5.72 5.75 12.20 18.55 -17.15%
EY 16.69 22.17 15.32 17.48 17.39 8.19 5.39 20.70%
DY 4.24 4.41 4.66 4.60 3.33 2.29 1.45 19.56%
P/NAPS 1.05 0.99 0.95 0.85 0.77 1.78 1.71 -7.79%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 27/05/08 24/05/07 -
Price 2.64 1.45 1.42 0.77 0.85 1.51 1.25 -
P/RPS 0.77 0.49 0.64 0.27 0.26 0.50 0.63 3.39%
P/EPS 9.04 4.81 8.66 5.06 6.52 12.98 19.33 -11.88%
EY 11.06 20.80 11.54 19.76 15.35 7.71 5.17 13.49%
DY 2.81 4.14 3.51 5.19 2.94 2.15 1.39 12.43%
P/NAPS 1.59 1.05 1.26 0.75 0.87 1.89 1.79 -1.95%

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