[FAVCO] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 62.03%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 259,182 128,486 453,896 321,041 197,010 72,139 388,156 -23.62%
PBT 8,743 4,710 21,562 14,518 9,440 3,912 10,946 -13.92%
Tax -622 -313 -2,627 -1,904 -1,655 -410 -1,078 -30.71%
NP 8,121 4,397 18,935 12,614 7,785 3,502 9,868 -12.19%
-
NP to SH 8,121 4,397 18,935 12,614 7,785 3,502 9,868 -12.19%
-
Tax Rate 7.11% 6.65% 12.18% 13.11% 17.53% 10.48% 9.85% -
Total Cost 251,061 124,089 434,961 308,427 189,225 68,637 378,288 -23.93%
-
Net Worth 141,308 136,341 130,996 126,816 122,744 117,855 90,544 34.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,529 - - - 2,296 -
Div Payout % - - 29.20% - - - 23.27% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 141,308 136,341 130,996 126,816 122,744 117,855 90,544 34.58%
NOSH 170,251 170,426 170,125 169,088 168,142 168,365 131,223 18.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.13% 3.42% 4.17% 3.93% 3.95% 4.85% 2.54% -
ROE 5.75% 3.23% 14.45% 9.95% 6.34% 2.97% 10.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 152.23 75.39 266.80 189.87 117.17 42.85 295.80 -35.80%
EPS 4.77 2.58 11.22 7.46 4.63 2.08 7.52 -26.19%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 1.75 -
NAPS 0.83 0.80 0.77 0.75 0.73 0.70 0.69 13.11%
Adjusted Per Share Value based on latest NOSH - 168,257
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 109.56 54.31 191.86 135.70 83.28 30.49 164.07 -23.62%
EPS 3.43 1.86 8.00 5.33 3.29 1.48 4.17 -12.22%
DPS 0.00 0.00 2.34 0.00 0.00 0.00 0.97 -
NAPS 0.5973 0.5763 0.5537 0.5361 0.5188 0.4982 0.3827 34.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.18 1.42 1.80 1.76 2.04 1.20 0.80 -
P/RPS 0.78 1.88 0.67 0.93 1.74 2.80 0.27 102.97%
P/EPS 24.74 55.04 16.17 23.59 44.06 57.69 10.64 75.60%
EY 4.04 1.82 6.18 4.24 2.27 1.73 9.40 -43.07%
DY 0.00 0.00 1.81 0.00 0.00 0.00 2.19 -
P/NAPS 1.42 1.78 2.34 2.35 2.79 1.71 1.16 14.44%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 26/02/08 27/11/07 23/08/07 24/05/07 28/02/07 -
Price 1.20 1.51 1.70 1.75 1.80 1.25 1.08 -
P/RPS 0.79 2.00 0.64 0.92 1.54 2.92 0.37 65.88%
P/EPS 25.16 58.53 15.27 23.46 38.88 60.10 14.36 45.38%
EY 3.98 1.71 6.55 4.26 2.57 1.66 6.96 -31.12%
DY 0.00 0.00 1.91 0.00 0.00 0.00 1.62 -
P/NAPS 1.45 1.89 2.21 2.33 2.47 1.79 1.57 -5.16%

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