[FAVCO] QoQ 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- -56.85%
YoY- 11.8%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 174,811 151,061 94,609 114,266 187,164 134,779 130,696 21.33%
PBT 11,952 9,524 8,040 5,586 15,606 3,033 4,033 105.91%
Tax -754 -2,356 -3,539 -670 -4,214 -722 -309 80.95%
NP 11,198 7,168 4,501 4,916 11,392 2,311 3,724 107.91%
-
NP to SH 11,198 7,168 4,501 4,916 11,392 2,311 3,724 107.91%
-
Tax Rate 6.31% 24.74% 44.02% 11.99% 27.00% 23.80% 7.66% -
Total Cost 163,613 143,893 90,108 109,350 175,772 132,468 126,972 18.36%
-
Net Worth 190,383 182,208 177,986 167,863 160,787 138,659 141,137 22.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,923 - - - 4,276 - - -
Div Payout % 61.82% - - - 37.54% - - -
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 190,383 182,208 177,986 167,863 160,787 138,659 141,137 22.01%
NOSH 173,075 171,894 171,140 171,289 171,051 171,185 170,045 1.18%
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 6.41% 4.75% 4.76% 4.30% 6.09% 1.71% 2.85% -
ROE 5.88% 3.93% 2.53% 2.93% 7.09% 1.67% 2.64% -
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 101.00 87.88 55.28 66.71 109.42 78.73 76.86 19.91%
EPS 6.47 4.17 2.63 2.87 6.66 1.35 2.19 105.48%
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 73.89 63.85 39.99 48.30 79.12 56.97 55.25 21.32%
EPS 4.73 3.03 1.90 2.08 4.82 0.98 1.57 108.17%
DPS 2.93 0.00 0.00 0.00 1.81 0.00 0.00 -
NAPS 0.8048 0.7702 0.7524 0.7096 0.6797 0.5861 0.5966 22.02%
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 0.81 1.02 1.79 1.12 0.64 1.18 1.54 -34.76%
P/EPS 12.67 21.58 37.64 26.13 10.51 68.89 53.88 -61.80%
EY 7.89 4.63 2.66 3.83 9.51 1.45 1.86 161.35%
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 0.76 0.91 1.63 1.27 0.73 0.95 1.56 -38.00%
P/EPS 11.90 19.18 34.22 29.62 12.01 55.56 54.79 -63.76%
EY 8.40 5.21 2.92 3.38 8.33 1.80 1.82 176.43%
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