[FAVCO] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 56.9%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 479,914 417,750 457,064 581,125 525,281 518,364 513,944 -4.46%
PBT 30,866 27,252 22,344 27,382 15,701 17,486 18,840 38.93%
Tax -8,753 -8,418 -2,680 -5,558 -1,792 -1,244 -1,252 265.19%
NP 22,113 18,834 19,664 21,824 13,909 16,242 17,588 16.47%
-
NP to SH 22,113 18,834 19,664 21,824 13,909 16,242 17,588 16.47%
-
Tax Rate 28.36% 30.89% 11.99% 20.30% 11.41% 7.11% 6.65% -
Total Cost 457,801 398,916 437,400 559,301 511,372 502,122 496,356 -5.24%
-
Net Worth 181,612 177,743 167,863 160,395 138,070 141,308 136,341 21.04%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 4,265 - - - -
Div Payout % - - - 19.55% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 181,612 177,743 167,863 160,395 138,070 141,308 136,341 21.04%
NOSH 171,332 170,907 171,289 170,633 170,457 170,251 170,426 0.35%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.61% 4.51% 4.30% 3.76% 2.65% 3.13% 3.42% -
ROE 12.18% 10.60% 11.71% 13.61% 10.07% 11.49% 12.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 280.11 244.43 266.84 340.57 308.16 304.47 301.56 -4.79%
EPS 12.91 11.02 11.48 12.79 8.16 9.54 10.32 16.08%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.06 1.04 0.98 0.94 0.81 0.83 0.80 20.61%
Adjusted Per Share Value based on latest NOSH - 171,051
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 202.86 176.59 193.20 245.65 222.04 219.12 217.25 -4.46%
EPS 9.35 7.96 8.31 9.23 5.88 6.87 7.43 16.54%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.7677 0.7513 0.7096 0.678 0.5836 0.5973 0.5763 21.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.99 0.75 0.70 0.93 1.18 1.42 -
P/RPS 0.32 0.41 0.28 0.21 0.30 0.39 0.47 -22.58%
P/EPS 6.97 8.98 6.53 5.47 11.40 12.37 13.76 -36.42%
EY 14.34 11.13 15.31 18.27 8.77 8.08 7.27 57.21%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.77 0.74 1.15 1.42 1.78 -38.87%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 21/08/09 26/05/09 26/02/09 25/11/08 26/08/08 27/05/08 -
Price 0.80 0.90 0.85 0.80 0.75 1.20 1.51 -
P/RPS 0.29 0.37 0.32 0.23 0.24 0.39 0.50 -30.42%
P/EPS 6.20 8.17 7.40 6.25 9.19 12.58 14.63 -43.55%
EY 16.13 12.24 13.51 15.99 10.88 7.95 6.83 77.24%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.87 0.85 0.93 1.45 1.89 -45.96%

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