[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 54.61%
YoY- 2.97%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 303,401 195,061 85,181 385,468 284,821 168,137 74,950 153.78%
PBT 28,892 13,316 4,183 34,163 22,471 10,236 3,783 287.33%
Tax -1,507 -1,407 -316 -5,555 -3,968 -835 -381 149.89%
NP 27,385 11,909 3,867 28,608 18,503 9,401 3,402 301.14%
-
NP to SH 27,385 11,909 3,867 28,608 18,503 9,401 3,402 301.14%
-
Tax Rate 5.22% 10.57% 7.55% 16.26% 17.66% 8.16% 10.07% -
Total Cost 276,016 183,152 81,314 356,860 266,318 158,736 71,548 145.77%
-
Net Worth 215,587 209,428 200,445 192,352 181,196 174,540 176,144 14.40%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 8,743 - - - -
Div Payout % - - - 30.56% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 215,587 209,428 200,445 192,352 181,196 174,540 176,144 14.40%
NOSH 178,171 177,481 177,385 174,865 174,227 172,812 172,690 2.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.03% 6.11% 4.54% 7.42% 6.50% 5.59% 4.54% -
ROE 12.70% 5.69% 1.93% 14.87% 10.21% 5.39% 1.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 170.29 109.91 48.02 220.44 163.48 97.29 43.40 148.56%
EPS 15.37 6.71 2.18 16.36 10.62 5.44 1.97 292.88%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.13 1.10 1.04 1.01 1.02 12.04%
Adjusted Per Share Value based on latest NOSH - 176,970
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 128.26 82.46 36.01 162.95 120.41 71.08 31.68 153.80%
EPS 11.58 5.03 1.63 12.09 7.82 3.97 1.44 300.87%
DPS 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
NAPS 0.9114 0.8853 0.8474 0.8132 0.766 0.7379 0.7446 14.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.94 1.43 1.07 1.05 0.81 0.83 0.87 -
P/RPS 0.55 1.30 2.23 0.48 0.50 0.85 2.00 -57.67%
P/EPS 6.12 21.31 49.08 6.42 7.63 15.26 44.16 -73.18%
EY 16.35 4.69 2.04 15.58 13.11 6.55 2.26 273.60%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.78 1.21 0.95 0.95 0.78 0.82 0.85 -5.56%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 23/08/11 23/05/11 22/02/11 23/11/10 24/08/10 25/05/10 -
Price 1.19 1.16 1.42 1.08 0.98 0.83 0.77 -
P/RPS 0.70 1.06 2.96 0.49 0.60 0.85 1.77 -46.09%
P/EPS 7.74 17.29 65.14 6.60 9.23 15.26 39.09 -65.99%
EY 12.92 5.78 1.54 15.15 10.84 6.55 2.56 193.93%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 1.26 0.98 0.94 0.82 0.75 19.50%

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