[FAVCO] QoQ Annualized Quarter 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- 38.17%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 340,724 385,468 379,761 336,274 299,800 534,747 479,914 -20.43%
PBT 16,732 34,163 29,961 20,472 15,132 35,102 30,866 -33.54%
Tax -1,264 -5,555 -5,290 -1,670 -1,524 -7,319 -8,753 -72.50%
NP 15,468 28,608 24,670 18,802 13,608 27,783 22,113 -21.21%
-
NP to SH 15,468 28,608 24,670 18,802 13,608 27,783 22,113 -21.21%
-
Tax Rate 7.55% 16.26% 17.66% 8.16% 10.07% 20.85% 28.36% -
Total Cost 325,256 356,860 355,090 317,472 286,192 506,964 457,801 -20.39%
-
Net Worth 200,445 192,352 181,196 174,540 176,144 188,649 181,612 6.80%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 8,743 - - - 6,859 - -
Div Payout % - 30.56% - - - 24.69% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 200,445 192,352 181,196 174,540 176,144 188,649 181,612 6.80%
NOSH 177,385 174,865 174,227 172,812 172,690 171,499 171,332 2.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.54% 7.42% 6.50% 5.59% 4.54% 5.20% 4.61% -
ROE 7.72% 14.87% 13.62% 10.77% 7.73% 14.73% 12.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 192.08 220.44 217.97 194.59 173.61 311.81 280.11 -22.25%
EPS 8.72 16.36 14.16 10.88 7.88 16.20 12.91 -23.03%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.13 1.10 1.04 1.01 1.02 1.10 1.06 4.35%
Adjusted Per Share Value based on latest NOSH - 173,381
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 144.03 162.94 160.53 142.14 126.73 226.04 202.86 -20.43%
EPS 6.54 12.09 10.43 7.95 5.75 11.74 9.35 -21.21%
DPS 0.00 3.70 0.00 0.00 0.00 2.90 0.00 -
NAPS 0.8473 0.8131 0.7659 0.7378 0.7446 0.7974 0.7677 6.80%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.07 1.05 0.81 0.83 0.87 0.82 0.90 -
P/RPS 0.56 0.48 0.37 0.43 0.50 0.26 0.32 45.26%
P/EPS 12.27 6.42 5.72 7.63 11.04 5.06 6.97 45.84%
EY 8.15 15.58 17.48 13.11 9.06 19.76 14.34 -31.41%
DY 0.00 4.76 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.95 0.95 0.78 0.82 0.85 0.75 0.85 7.70%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 22/02/11 23/11/10 24/08/10 25/05/10 25/02/10 26/11/09 -
Price 1.42 1.08 0.98 0.83 0.77 0.77 0.80 -
P/RPS 0.74 0.49 0.45 0.43 0.44 0.25 0.29 86.84%
P/EPS 16.28 6.60 6.92 7.63 9.77 4.75 6.20 90.44%
EY 6.14 15.15 14.45 13.11 10.23 21.04 16.13 -47.50%
DY 0.00 4.63 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 1.26 0.98 0.94 0.82 0.75 0.70 0.75 41.36%

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