[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 67.52%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 284,821 168,137 74,950 534,747 359,936 208,875 114,266 83.73%
PBT 22,471 10,236 3,783 35,102 23,150 13,626 5,586 152.72%
Tax -3,968 -835 -381 -7,319 -6,565 -4,209 -670 226.98%
NP 18,503 9,401 3,402 27,783 16,585 9,417 4,916 141.77%
-
NP to SH 18,503 9,401 3,402 27,783 16,585 9,417 4,916 141.77%
-
Tax Rate 17.66% 8.16% 10.07% 20.85% 28.36% 30.89% 11.99% -
Total Cost 266,318 158,736 71,548 506,964 343,351 199,458 109,350 80.91%
-
Net Worth 181,196 174,540 176,144 188,649 181,612 177,743 167,863 5.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,859 - - - -
Div Payout % - - - 24.69% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,196 174,540 176,144 188,649 181,612 177,743 167,863 5.22%
NOSH 174,227 172,812 172,690 171,499 171,332 170,907 171,289 1.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.50% 5.59% 4.54% 5.20% 4.61% 4.51% 4.30% -
ROE 10.21% 5.39% 1.93% 14.73% 9.13% 5.30% 2.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 163.48 97.29 43.40 311.81 210.08 122.22 66.71 81.66%
EPS 10.62 5.44 1.97 16.20 9.68 5.51 2.87 139.04%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.02 1.10 1.06 1.04 0.98 4.03%
Adjusted Per Share Value based on latest NOSH - 173,075
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.40 71.07 31.68 226.04 152.15 88.29 48.30 83.74%
EPS 7.82 3.97 1.44 11.74 7.01 3.98 2.08 141.59%
DPS 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
NAPS 0.7659 0.7378 0.7446 0.7974 0.7677 0.7513 0.7096 5.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.81 0.83 0.87 0.82 0.90 0.99 0.75 -
P/RPS 0.50 0.85 2.00 0.26 0.43 0.81 1.12 -41.55%
P/EPS 7.63 15.26 44.16 5.06 9.30 17.97 26.13 -55.95%
EY 13.11 6.55 2.26 19.76 10.76 5.57 3.83 126.95%
DY 0.00 0.00 0.00 4.88 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.85 0.75 0.85 0.95 0.77 0.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 25/05/10 25/02/10 26/11/09 21/08/09 26/05/09 -
Price 0.98 0.83 0.77 0.77 0.80 0.90 0.85 -
P/RPS 0.60 0.85 1.77 0.25 0.38 0.74 1.27 -39.31%
P/EPS 9.23 15.26 39.09 4.75 8.26 16.33 29.62 -54.00%
EY 10.84 6.55 2.56 21.04 12.10 6.12 3.38 117.32%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.75 0.70 0.75 0.87 0.87 5.28%

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