[FAVCO] QoQ 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- 56.22%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 116,684 93,187 74,950 174,811 151,061 94,609 114,266 1.40%
PBT 12,235 6,453 3,783 11,952 9,524 8,040 5,586 68.57%
Tax -3,133 -454 -381 -754 -2,356 -3,539 -670 179.37%
NP 9,102 5,999 3,402 11,198 7,168 4,501 4,916 50.72%
-
NP to SH 9,102 5,999 3,402 11,198 7,168 4,501 4,916 50.72%
-
Tax Rate 25.61% 7.04% 10.07% 6.31% 24.74% 44.02% 11.99% -
Total Cost 107,582 87,188 71,548 163,613 143,893 90,108 109,350 -1.07%
-
Net Worth 184,884 175,115 176,144 190,383 182,208 177,986 167,863 6.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 6,923 - - - -
Div Payout % - - - 61.82% - - - -
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 184,884 175,115 176,144 190,383 182,208 177,986 167,863 6.64%
NOSH 177,773 173,381 172,690 173,075 171,894 171,140 171,289 2.50%
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 7.80% 6.44% 4.54% 6.41% 4.75% 4.76% 4.30% -
ROE 4.92% 3.43% 1.93% 5.88% 3.93% 2.53% 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 65.64 53.75 43.40 101.00 87.88 55.28 66.71 -1.07%
EPS 5.12 3.46 1.97 6.47 4.17 2.63 2.87 47.04%
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 49.32 39.39 31.68 73.89 63.85 39.99 48.30 1.40%
EPS 3.85 2.54 1.44 4.73 3.03 1.90 2.08 50.69%
DPS 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
NAPS 0.7815 0.7402 0.7446 0.8048 0.7702 0.7524 0.7096 6.63%
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 1.23 1.54 2.00 0.81 1.02 1.79 1.12 6.43%
P/EPS 15.82 23.99 44.16 12.67 21.58 37.64 26.13 -28.41%
EY 6.32 4.17 2.26 7.89 4.63 2.66 3.83 39.59%
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 1.49 1.54 1.77 0.76 0.91 1.63 1.27 11.22%
P/EPS 19.14 23.99 39.09 11.90 19.18 34.22 29.62 -25.23%
EY 5.22 4.17 2.56 8.40 5.21 2.92 3.38 33.57%
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