[FAVCO] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -30.44%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 187,164 134,779 130,696 128,486 132,855 124,031 124,871 30.81%
PBT 15,606 3,033 4,033 4,710 7,044 5,078 5,528 99.12%
Tax -4,214 -722 -309 -313 -723 -249 -1,245 124.60%
NP 11,392 2,311 3,724 4,397 6,321 4,829 4,283 91.40%
-
NP to SH 11,392 2,311 3,724 4,397 6,321 4,829 4,283 91.40%
-
Tax Rate 27.00% 23.80% 7.66% 6.65% 10.26% 4.90% 22.52% -
Total Cost 175,772 132,468 126,972 124,089 126,534 119,202 120,588 28.41%
-
Net Worth 160,787 138,659 141,137 136,341 131,828 126,193 122,611 19.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,276 - - - 5,492 - - -
Div Payout % 37.54% - - - 86.90% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 160,787 138,659 141,137 136,341 131,828 126,193 122,611 19.70%
NOSH 171,051 171,185 170,045 170,426 169,010 168,257 167,960 1.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.09% 1.71% 2.85% 3.42% 4.76% 3.89% 3.43% -
ROE 7.09% 1.67% 2.64% 3.23% 4.79% 3.83% 3.49% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 109.42 78.73 76.86 75.39 78.61 73.71 74.35 29.23%
EPS 6.66 1.35 2.19 2.58 3.72 2.87 2.55 89.10%
DPS 2.50 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 0.94 0.81 0.83 0.80 0.78 0.75 0.73 18.26%
Adjusted Per Share Value based on latest NOSH - 170,426
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 79.11 56.97 55.25 54.31 56.16 52.43 52.78 30.81%
EPS 4.82 0.98 1.57 1.86 2.67 2.04 1.81 91.55%
DPS 1.81 0.00 0.00 0.00 2.32 0.00 0.00 -
NAPS 0.6797 0.5861 0.5966 0.5763 0.5572 0.5334 0.5183 19.71%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.93 1.18 1.42 1.80 1.76 2.04 -
P/RPS 0.64 1.18 1.54 1.88 2.29 2.39 2.74 -61.90%
P/EPS 10.51 68.89 53.88 55.04 48.13 61.32 80.00 -73.99%
EY 9.51 1.45 1.86 1.82 2.08 1.63 1.25 284.45%
DY 3.57 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 0.74 1.15 1.42 1.78 2.31 2.35 2.79 -58.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 25/11/08 26/08/08 27/05/08 26/02/08 27/11/07 23/08/07 -
Price 0.80 0.75 1.20 1.51 1.70 1.75 1.80 -
P/RPS 0.73 0.95 1.56 2.00 2.16 2.37 2.42 -54.85%
P/EPS 12.01 55.56 54.79 58.53 45.45 60.98 70.59 -69.13%
EY 8.33 1.80 1.82 1.71 2.20 1.64 1.42 223.52%
DY 3.13 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 0.85 0.93 1.45 1.89 2.18 2.33 2.47 -50.73%

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