[FAVCO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 96.82%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 195,061 85,181 385,468 284,821 168,137 74,950 534,747 -49.04%
PBT 13,316 4,183 34,163 22,471 10,236 3,783 35,102 -47.68%
Tax -1,407 -316 -5,555 -3,968 -835 -381 -7,319 -66.79%
NP 11,909 3,867 28,608 18,503 9,401 3,402 27,783 -43.23%
-
NP to SH 11,909 3,867 28,608 18,503 9,401 3,402 27,783 -43.23%
-
Tax Rate 10.57% 7.55% 16.26% 17.66% 8.16% 10.07% 20.85% -
Total Cost 183,152 81,314 356,860 266,318 158,736 71,548 506,964 -49.36%
-
Net Worth 209,428 200,445 192,352 181,196 174,540 176,144 188,649 7.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 8,743 - - - 6,859 -
Div Payout % - - 30.56% - - - 24.69% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 209,428 200,445 192,352 181,196 174,540 176,144 188,649 7.23%
NOSH 177,481 177,385 174,865 174,227 172,812 172,690 171,499 2.31%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.11% 4.54% 7.42% 6.50% 5.59% 4.54% 5.20% -
ROE 5.69% 1.93% 14.87% 10.21% 5.39% 1.93% 14.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 109.91 48.02 220.44 163.48 97.29 43.40 311.81 -50.19%
EPS 6.71 2.18 16.36 10.62 5.44 1.97 16.20 -44.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.18 1.13 1.10 1.04 1.01 1.02 1.10 4.80%
Adjusted Per Share Value based on latest NOSH - 177,773
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 82.45 36.01 162.94 120.39 71.07 31.68 226.04 -49.04%
EPS 5.03 1.63 12.09 7.82 3.97 1.44 11.74 -43.25%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 2.90 -
NAPS 0.8853 0.8473 0.8131 0.7659 0.7378 0.7446 0.7974 7.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.43 1.07 1.05 0.81 0.83 0.87 0.82 -
P/RPS 1.30 2.23 0.48 0.50 0.85 2.00 0.26 193.26%
P/EPS 21.31 49.08 6.42 7.63 15.26 44.16 5.06 161.47%
EY 4.69 2.04 15.58 13.11 6.55 2.26 19.76 -61.76%
DY 0.00 0.00 4.76 0.00 0.00 0.00 4.88 -
P/NAPS 1.21 0.95 0.95 0.78 0.82 0.85 0.75 37.67%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 22/02/11 23/11/10 24/08/10 25/05/10 25/02/10 -
Price 1.16 1.42 1.08 0.98 0.83 0.77 0.77 -
P/RPS 1.06 2.96 0.49 0.60 0.85 1.77 0.25 162.65%
P/EPS 17.29 65.14 6.60 9.23 15.26 39.09 4.75 137.18%
EY 5.78 1.54 15.15 10.84 6.55 2.56 21.04 -57.84%
DY 0.00 0.00 4.63 0.00 0.00 0.00 5.19 -
P/NAPS 0.98 1.26 0.98 0.94 0.82 0.75 0.70 25.22%

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