[FAVCO] QoQ Cumulative 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- 84.69%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 114,266 581,125 393,961 259,182 128,486 453,896 321,041 -49.74%
PBT 5,586 27,382 11,776 8,743 4,710 21,562 14,518 -47.06%
Tax -670 -5,558 -1,344 -622 -313 -2,627 -1,904 -50.12%
NP 4,916 21,824 10,432 8,121 4,397 18,935 12,614 -46.61%
-
NP to SH 4,916 21,824 10,432 8,121 4,397 18,935 12,614 -46.61%
-
Tax Rate 11.99% 20.30% 11.41% 7.11% 6.65% 12.18% 13.11% -
Total Cost 109,350 559,301 383,529 251,061 124,089 434,961 308,427 -49.87%
-
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 2.93% 13.61% 7.56% 5.75% 3.23% 14.45% 9.95% -
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 66.71 340.57 231.12 152.23 75.39 266.80 189.87 -50.17%
EPS 2.87 12.79 6.12 4.77 2.58 11.22 7.46 -47.07%
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 48.30 245.64 166.53 109.56 54.31 191.86 135.70 -49.74%
EPS 2.08 9.23 4.41 3.43 1.86 8.00 5.33 -46.56%
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 1.12 0.21 0.40 0.78 1.88 0.67 0.93 13.18%
P/EPS 26.13 5.47 15.20 24.74 55.04 16.17 23.59 7.04%
EY 3.83 18.27 6.58 4.04 1.82 6.18 4.24 -6.54%
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 1.27 0.23 0.32 0.79 2.00 0.64 0.92 23.95%
P/EPS 29.62 6.25 12.25 25.16 58.53 15.27 23.46 16.80%
EY 3.38 15.99 8.16 3.98 1.71 6.55 4.26 -14.28%
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