[FAVCO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.47%
YoY- 11.8%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 534,747 359,936 208,875 114,266 581,125 393,961 259,182 61.85%
PBT 35,102 23,150 13,626 5,586 27,382 11,776 8,743 151.96%
Tax -7,319 -6,565 -4,209 -670 -5,558 -1,344 -622 415.01%
NP 27,783 16,585 9,417 4,916 21,824 10,432 8,121 126.53%
-
NP to SH 27,783 16,585 9,417 4,916 21,824 10,432 8,121 126.53%
-
Tax Rate 20.85% 28.36% 30.89% 11.99% 20.30% 11.41% 7.11% -
Total Cost 506,964 343,351 199,458 109,350 559,301 383,529 251,061 59.55%
-
Net Worth 188,649 181,612 177,743 167,863 160,395 138,070 141,308 21.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,859 - - - 4,265 - - -
Div Payout % 24.69% - - - 19.55% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 188,649 181,612 177,743 167,863 160,395 138,070 141,308 21.17%
NOSH 171,499 171,332 170,907 171,289 170,633 170,457 170,251 0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.20% 4.61% 4.51% 4.30% 3.76% 2.65% 3.13% -
ROE 14.73% 9.13% 5.30% 2.93% 13.61% 7.56% 5.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 311.81 210.08 122.22 66.71 340.57 231.12 152.23 61.07%
EPS 16.20 9.68 5.51 2.87 12.79 6.12 4.77 125.43%
DPS 4.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.10 1.06 1.04 0.98 0.94 0.81 0.83 20.59%
Adjusted Per Share Value based on latest NOSH - 171,289
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 226.04 152.15 88.29 48.30 245.65 166.53 109.56 61.85%
EPS 11.74 7.01 3.98 2.08 9.23 4.41 3.43 126.60%
DPS 2.90 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 0.7974 0.7677 0.7513 0.7096 0.678 0.5836 0.5973 21.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.82 0.90 0.99 0.75 0.70 0.93 1.18 -
P/RPS 0.26 0.43 0.81 1.12 0.21 0.40 0.78 -51.82%
P/EPS 5.06 9.30 17.97 26.13 5.47 15.20 24.74 -65.18%
EY 19.76 10.76 5.57 3.83 18.27 6.58 4.04 187.30%
DY 4.88 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.75 0.85 0.95 0.77 0.74 1.15 1.42 -34.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 21/08/09 26/05/09 26/02/09 25/11/08 26/08/08 -
Price 0.77 0.80 0.90 0.85 0.80 0.75 1.20 -
P/RPS 0.25 0.38 0.74 1.27 0.23 0.32 0.79 -53.46%
P/EPS 4.75 8.26 16.33 29.62 6.25 12.25 25.16 -66.99%
EY 21.04 12.10 6.12 3.38 15.99 8.16 3.98 202.54%
DY 5.19 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.70 0.75 0.87 0.87 0.85 0.93 1.45 -38.37%

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