[FAVCO] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -7.65%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 457,064 581,125 525,281 518,364 513,944 453,896 428,054 4.46%
PBT 22,344 27,382 15,701 17,486 18,840 21,562 19,357 10.02%
Tax -2,680 -5,558 -1,792 -1,244 -1,252 -2,627 -2,538 3.69%
NP 19,664 21,824 13,909 16,242 17,588 18,935 16,818 10.97%
-
NP to SH 19,664 21,824 13,909 16,242 17,588 18,935 16,818 10.97%
-
Tax Rate 11.99% 20.30% 11.41% 7.11% 6.65% 12.18% 13.11% -
Total Cost 437,400 559,301 511,372 502,122 496,356 434,961 411,236 4.19%
-
Net Worth 167,863 160,395 138,070 141,308 136,341 130,996 126,816 20.53%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,265 - - - 5,529 - -
Div Payout % - 19.55% - - - 29.20% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 167,863 160,395 138,070 141,308 136,341 130,996 126,816 20.53%
NOSH 171,289 170,633 170,457 170,251 170,426 170,125 169,088 0.86%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.30% 3.76% 2.65% 3.13% 3.42% 4.17% 3.93% -
ROE 11.71% 13.61% 10.07% 11.49% 12.90% 14.45% 13.26% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 266.84 340.57 308.16 304.47 301.56 266.80 253.15 3.57%
EPS 11.48 12.79 8.16 9.54 10.32 11.22 9.95 9.99%
DPS 0.00 2.50 0.00 0.00 0.00 3.25 0.00 -
NAPS 0.98 0.94 0.81 0.83 0.80 0.77 0.75 19.50%
Adjusted Per Share Value based on latest NOSH - 170,045
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 193.20 245.65 222.04 219.12 217.25 191.86 180.94 4.46%
EPS 8.31 9.23 5.88 6.87 7.43 8.00 7.11 10.94%
DPS 0.00 1.80 0.00 0.00 0.00 2.34 0.00 -
NAPS 0.7096 0.678 0.5836 0.5973 0.5763 0.5537 0.5361 20.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.75 0.70 0.93 1.18 1.42 1.80 1.76 -
P/RPS 0.28 0.21 0.30 0.39 0.47 0.67 0.70 -45.68%
P/EPS 6.53 5.47 11.40 12.37 13.76 16.17 17.69 -48.51%
EY 15.31 18.27 8.77 8.08 7.27 6.18 5.65 94.24%
DY 0.00 3.57 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 0.77 0.74 1.15 1.42 1.78 2.34 2.35 -52.43%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 -
Price 0.85 0.80 0.75 1.20 1.51 1.70 1.75 -
P/RPS 0.32 0.23 0.24 0.39 0.50 0.64 0.69 -40.05%
P/EPS 7.40 6.25 9.19 12.58 14.63 15.27 17.59 -43.82%
EY 13.51 15.99 10.88 7.95 6.83 6.55 5.68 78.09%
DY 0.00 3.13 0.00 0.00 0.00 1.91 0.00 -
P/NAPS 0.87 0.85 0.93 1.45 1.89 2.21 2.33 -48.11%

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