[FAVCO] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.62%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 100,647 116,684 93,187 74,950 174,811 151,061 94,609 4.19%
PBT 11,692 12,235 6,453 3,783 11,952 9,524 8,040 28.27%
Tax -1,587 -3,133 -454 -381 -754 -2,356 -3,539 -41.32%
NP 10,105 9,102 5,999 3,402 11,198 7,168 4,501 71.20%
-
NP to SH 10,105 9,102 5,999 3,402 11,198 7,168 4,501 71.20%
-
Tax Rate 13.57% 25.61% 7.04% 10.07% 6.31% 24.74% 44.02% -
Total Cost 90,542 107,582 87,188 71,548 163,613 143,893 90,108 0.31%
-
Net Worth 194,667 184,884 175,115 176,144 190,383 182,208 177,986 6.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,848 - - - 6,923 - - -
Div Payout % 87.57% - - - 61.82% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 194,667 184,884 175,115 176,144 190,383 182,208 177,986 6.13%
NOSH 176,970 177,773 173,381 172,690 173,075 171,894 171,140 2.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.04% 7.80% 6.44% 4.54% 6.41% 4.75% 4.76% -
ROE 5.19% 4.92% 3.43% 1.93% 5.88% 3.93% 2.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 56.87 65.64 53.75 43.40 101.00 87.88 55.28 1.90%
EPS 5.71 5.12 3.46 1.97 6.47 4.17 2.63 67.43%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.10 1.04 1.01 1.02 1.10 1.06 1.04 3.79%
Adjusted Per Share Value based on latest NOSH - 172,690
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.54 49.32 39.39 31.68 73.89 63.85 39.99 4.19%
EPS 4.27 3.85 2.54 1.44 4.73 3.03 1.90 71.32%
DPS 3.74 0.00 0.00 0.00 2.93 0.00 0.00 -
NAPS 0.8229 0.7815 0.7402 0.7446 0.8048 0.7702 0.7524 6.13%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.05 0.81 0.83 0.87 0.82 0.90 0.99 -
P/RPS 1.85 1.23 1.54 2.00 0.81 1.02 1.79 2.21%
P/EPS 18.39 15.82 23.99 44.16 12.67 21.58 37.64 -37.88%
EY 5.44 6.32 4.17 2.26 7.89 4.63 2.66 60.90%
DY 4.76 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.95 0.78 0.82 0.85 0.75 0.85 0.95 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 24/08/10 25/05/10 25/02/10 26/11/09 21/08/09 -
Price 1.08 0.98 0.83 0.77 0.77 0.80 0.90 -
P/RPS 1.90 1.49 1.54 1.77 0.76 0.91 1.63 10.72%
P/EPS 18.91 19.14 23.99 39.09 11.90 19.18 34.22 -32.58%
EY 5.29 5.22 4.17 2.56 8.40 5.21 2.92 48.44%
DY 4.63 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.98 0.94 0.82 0.75 0.70 0.75 0.87 8.23%

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