[FAVCO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 394,020 288,556 388,156 315,241 342,302 0 0 -
PBT 18,880 15,648 10,946 10,857 11,266 0 0 -
Tax -3,310 -1,640 -1,078 -830 -1,182 0 0 -
NP 15,570 14,008 9,868 10,026 10,084 0 0 -
-
NP to SH 15,570 14,008 9,868 10,026 10,084 0 0 -
-
Tax Rate 17.53% 10.48% 9.85% 7.64% 10.49% - - -
Total Cost 378,450 274,548 378,288 305,214 332,218 0 0 -
-
Net Worth 122,744 117,855 90,544 80,783 75,316 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,296 - - - - -
Div Payout % - - 23.27% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 122,744 117,855 90,544 80,783 75,316 0 0 -
NOSH 168,142 168,365 131,223 118,799 104,605 0 0 -
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.95% 4.85% 2.54% 3.18% 2.95% 0.00% 0.00% -
ROE 12.68% 11.89% 10.90% 12.41% 13.39% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 234.34 171.39 295.80 265.36 327.23 0.00 0.00 -
EPS 9.26 8.32 7.52 8.44 9.64 0.00 0.00 -
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.69 0.68 0.72 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 166.55 121.97 164.08 133.25 144.69 0.00 0.00 -
EPS 6.58 5.92 4.17 4.24 4.26 0.00 0.00 -
DPS 0.00 0.00 0.97 0.00 0.00 0.00 0.00 -
NAPS 0.5188 0.4982 0.3827 0.3415 0.3184 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 2.04 1.20 0.80 0.62 0.00 0.00 0.00 -
P/RPS 0.87 0.70 0.27 0.23 0.00 0.00 0.00 -
P/EPS 22.03 14.42 10.64 7.35 0.00 0.00 0.00 -
EY 4.54 6.93 9.40 13.61 0.00 0.00 0.00 -
DY 0.00 0.00 2.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 1.71 1.16 0.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 28/11/06 11/08/06 - - -
Price 1.80 1.25 1.08 0.70 0.00 0.00 0.00 -
P/RPS 0.77 0.73 0.37 0.26 0.00 0.00 0.00 -
P/EPS 19.44 15.02 14.36 8.29 0.00 0.00 0.00 -
EY 5.14 6.66 6.96 12.06 0.00 0.00 0.00 -
DY 0.00 0.00 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.79 1.57 1.03 0.00 0.00 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