[FAVCO] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.36%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 404,534 379,761 479,914 525,281 428,054 315,241 0 -
PBT 38,522 29,961 30,866 15,701 19,357 10,857 0 -
Tax -2,009 -5,290 -8,753 -1,792 -2,538 -830 0 -
NP 36,513 24,670 22,113 13,909 16,818 10,026 0 -
-
NP to SH 36,513 24,670 22,113 13,909 16,818 10,026 0 -
-
Tax Rate 5.22% 17.66% 28.36% 11.41% 13.11% 7.64% - -
Total Cost 368,021 355,090 457,801 511,372 411,236 305,214 0 -
-
Net Worth 215,587 181,196 181,612 138,070 126,816 80,783 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 215,587 181,196 181,612 138,070 126,816 80,783 0 -
NOSH 178,171 174,227 171,332 170,457 169,088 118,799 0 -
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.03% 6.50% 4.61% 2.65% 3.93% 3.18% 0.00% -
ROE 16.94% 13.62% 12.18% 10.07% 13.26% 12.41% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 227.05 217.97 280.11 308.16 253.15 265.36 0.00 -
EPS 20.49 14.16 12.91 8.16 9.95 8.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.04 1.06 0.81 0.75 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,185
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 171.00 160.53 202.87 222.05 180.95 133.26 0.00 -
EPS 15.43 10.43 9.35 5.88 7.11 4.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9113 0.766 0.7677 0.5837 0.5361 0.3415 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.94 0.81 0.90 0.93 1.76 0.62 0.00 -
P/RPS 0.41 0.37 0.32 0.30 0.70 0.23 0.00 -
P/EPS 4.59 5.72 6.97 11.40 17.69 7.35 0.00 -
EY 21.80 17.48 14.34 8.77 5.65 13.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.85 1.15 2.35 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 26/11/09 25/11/08 27/11/07 28/11/06 - -
Price 1.19 0.98 0.80 0.75 1.75 0.70 0.00 -
P/RPS 0.52 0.45 0.29 0.24 0.69 0.26 0.00 -
P/EPS 5.81 6.92 6.20 9.19 17.59 8.29 0.00 -
EY 17.22 14.45 16.13 10.88 5.68 12.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 0.75 0.93 2.33 1.03 0.00 -

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