[FAVCO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 53.98%
YoY- 26.68%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 809,698 658,684 668,366 390,122 336,274 417,750 518,364 7.71%
PBT 106,236 58,970 61,334 26,632 20,472 27,252 17,486 35.06%
Tax -33,738 -16,890 -2,352 -2,814 -1,670 -8,418 -1,244 73.29%
NP 72,498 42,080 58,982 23,818 18,802 18,834 16,242 28.30%
-
NP to SH 76,788 43,132 60,062 23,818 18,802 18,834 16,242 29.53%
-
Tax Rate 31.76% 28.64% 3.83% 10.57% 8.16% 30.89% 7.11% -
Total Cost 737,200 616,604 609,384 366,304 317,472 398,916 502,122 6.60%
-
Net Worth 437,127 360,848 266,982 209,428 174,540 177,743 141,308 20.69%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 437,127 360,848 266,982 209,428 174,540 177,743 141,308 20.69%
NOSH 215,333 212,263 179,182 177,481 172,812 170,907 170,251 3.99%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.95% 6.39% 8.82% 6.11% 5.59% 4.51% 3.13% -
ROE 17.57% 11.95% 22.50% 11.37% 10.77% 10.60% 11.49% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 376.02 310.31 373.01 219.81 194.59 244.43 304.47 3.57%
EPS 35.66 20.32 33.52 13.42 10.88 11.02 9.54 24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.70 1.49 1.18 1.01 1.04 0.83 16.06%
Adjusted Per Share Value based on latest NOSH - 177,920
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 342.26 278.43 282.52 164.91 142.15 176.59 219.12 7.71%
EPS 32.46 18.23 25.39 10.07 7.95 7.96 6.87 29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8478 1.5253 1.1286 0.8853 0.7378 0.7513 0.5973 20.69%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.60 2.85 1.51 1.43 0.83 0.99 1.18 -
P/RPS 0.96 0.92 0.40 0.65 0.43 0.41 0.39 16.19%
P/EPS 10.10 14.03 4.50 10.66 7.63 8.98 12.37 -3.32%
EY 9.91 7.13 22.20 9.38 13.11 11.13 8.08 3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.68 1.01 1.21 0.82 0.95 1.42 3.73%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 23/08/11 24/08/10 21/08/09 26/08/08 -
Price 3.27 2.88 1.75 1.16 0.83 0.90 1.20 -
P/RPS 0.87 0.93 0.47 0.53 0.43 0.37 0.39 14.30%
P/EPS 9.17 14.17 5.22 8.64 7.63 8.17 12.58 -5.13%
EY 10.91 7.06 19.15 11.57 13.11 12.24 7.95 5.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.69 1.17 0.98 0.82 0.87 1.45 1.75%

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