[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 73.84%
YoY- 66.41%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 525,100 334,183 129,101 482,353 303,401 195,061 85,181 235.08%
PBT 55,739 30,667 10,997 52,193 28,892 13,316 4,183 459.41%
Tax -7,927 -1,176 -733 -4,601 -1,507 -1,407 -316 751.91%
NP 47,812 29,491 10,264 47,592 27,385 11,909 3,867 432.25%
-
NP to SH 48,628 30,031 10,282 47,606 27,385 11,909 3,867 438.27%
-
Tax Rate 14.22% 3.83% 6.67% 8.82% 5.22% 10.57% 7.55% -
Total Cost 477,288 304,692 118,837 434,761 276,016 183,152 81,314 224.34%
-
Net Worth 274,137 266,982 247,197 235,433 215,587 209,428 200,445 23.14%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 10,701 - - - -
Div Payout % - - - 22.48% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 274,137 266,982 247,197 235,433 215,587 209,428 200,445 23.14%
NOSH 179,174 179,182 179,128 178,358 178,171 177,481 177,385 0.66%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.11% 8.82% 7.95% 9.87% 9.03% 6.11% 4.54% -
ROE 17.74% 11.25% 4.16% 20.22% 12.70% 5.69% 1.93% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 293.07 186.50 72.07 270.44 170.29 109.91 48.02 232.86%
EPS 27.14 16.76 5.74 26.69 15.37 6.71 2.18 434.69%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.53 1.49 1.38 1.32 1.21 1.18 1.13 22.32%
Adjusted Per Share Value based on latest NOSH - 179,087
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 221.96 141.26 54.57 203.89 128.25 82.45 36.01 235.06%
EPS 20.56 12.69 4.35 20.12 11.58 5.03 1.63 439.36%
DPS 0.00 0.00 0.00 4.52 0.00 0.00 0.00 -
NAPS 1.1588 1.1286 1.0449 0.9952 0.9113 0.8853 0.8473 23.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.75 1.51 1.36 1.22 0.94 1.43 1.07 -
P/RPS 0.60 0.81 1.89 0.45 0.55 1.30 2.23 -58.22%
P/EPS 6.45 9.01 23.69 4.57 6.12 21.31 49.08 -74.05%
EY 15.51 11.10 4.22 21.88 16.35 4.69 2.04 285.22%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 1.14 1.01 0.99 0.92 0.78 1.21 0.95 12.88%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 28/05/12 22/02/12 22/11/11 23/08/11 23/05/11 -
Price 1.64 1.75 1.45 1.25 1.19 1.16 1.42 -
P/RPS 0.56 0.94 2.01 0.46 0.70 1.06 2.96 -66.94%
P/EPS 6.04 10.44 25.26 4.68 7.74 17.29 65.14 -79.42%
EY 16.55 9.58 3.96 21.35 12.92 5.78 1.54 384.88%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 1.07 1.17 1.05 0.95 0.98 0.98 1.26 -10.29%

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