[FAVCO] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.36%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 417,750 457,064 581,125 525,281 518,364 513,944 453,896 -5.38%
PBT 27,252 22,344 27,382 15,701 17,486 18,840 21,562 16.91%
Tax -8,418 -2,680 -5,558 -1,792 -1,244 -1,252 -2,627 117.50%
NP 18,834 19,664 21,824 13,909 16,242 17,588 18,935 -0.35%
-
NP to SH 18,834 19,664 21,824 13,909 16,242 17,588 18,935 -0.35%
-
Tax Rate 30.89% 11.99% 20.30% 11.41% 7.11% 6.65% 12.18% -
Total Cost 398,916 437,400 559,301 511,372 502,122 496,356 434,961 -5.60%
-
Net Worth 177,743 167,863 160,395 138,070 141,308 136,341 130,996 22.58%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 4,265 - - - 5,529 -
Div Payout % - - 19.55% - - - 29.20% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 177,743 167,863 160,395 138,070 141,308 136,341 130,996 22.58%
NOSH 170,907 171,289 170,633 170,457 170,251 170,426 170,125 0.30%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.51% 4.30% 3.76% 2.65% 3.13% 3.42% 4.17% -
ROE 10.60% 11.71% 13.61% 10.07% 11.49% 12.90% 14.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 244.43 266.84 340.57 308.16 304.47 301.56 266.80 -5.67%
EPS 11.02 11.48 12.79 8.16 9.54 10.32 11.22 -1.19%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.25 -
NAPS 1.04 0.98 0.94 0.81 0.83 0.80 0.77 22.21%
Adjusted Per Share Value based on latest NOSH - 171,185
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 176.59 193.20 245.65 222.04 219.12 217.25 191.86 -5.38%
EPS 7.96 8.31 9.23 5.88 6.87 7.43 8.00 -0.33%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 2.34 -
NAPS 0.7513 0.7096 0.678 0.5836 0.5973 0.5763 0.5537 22.58%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.75 0.70 0.93 1.18 1.42 1.80 -
P/RPS 0.41 0.28 0.21 0.30 0.39 0.47 0.67 -27.94%
P/EPS 8.98 6.53 5.47 11.40 12.37 13.76 16.17 -32.46%
EY 11.13 15.31 18.27 8.77 8.08 7.27 6.18 48.07%
DY 0.00 0.00 3.57 0.00 0.00 0.00 1.81 -
P/NAPS 0.95 0.77 0.74 1.15 1.42 1.78 2.34 -45.20%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 26/05/09 26/02/09 25/11/08 26/08/08 27/05/08 26/02/08 -
Price 0.90 0.85 0.80 0.75 1.20 1.51 1.70 -
P/RPS 0.37 0.32 0.23 0.24 0.39 0.50 0.64 -30.62%
P/EPS 8.17 7.40 6.25 9.19 12.58 14.63 15.27 -34.11%
EY 12.24 13.51 15.99 10.88 7.95 6.83 6.55 51.77%
DY 0.00 0.00 3.13 0.00 0.00 0.00 1.91 -
P/NAPS 0.87 0.87 0.85 0.93 1.45 1.89 2.21 -46.31%

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