[FAVCO] YoY Annualized 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- -51.02%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 654,536 516,404 340,724 299,800 457,064 513,944 288,556 14.61%
PBT 58,984 43,988 16,732 15,132 22,344 18,840 15,648 24.72%
Tax -17,716 -2,932 -1,264 -1,524 -2,680 -1,252 -1,640 48.62%
NP 41,268 41,056 15,468 13,608 19,664 17,588 14,008 19.71%
-
NP to SH 41,916 41,128 15,468 13,608 19,664 17,588 14,008 20.02%
-
Tax Rate 30.04% 6.67% 7.55% 10.07% 11.99% 6.65% 10.48% -
Total Cost 613,268 475,348 325,256 286,192 437,400 496,356 274,548 14.31%
-
Net Worth 352,128 247,197 200,445 176,144 167,863 136,341 117,855 19.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 352,128 247,197 200,445 176,144 167,863 136,341 117,855 19.99%
NOSH 212,125 179,128 177,385 172,690 171,289 170,426 168,365 3.92%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.30% 7.95% 4.54% 4.54% 4.30% 3.42% 4.85% -
ROE 11.90% 16.64% 7.72% 7.73% 11.71% 12.90% 11.89% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 308.56 288.29 192.08 173.61 266.84 301.56 171.39 10.28%
EPS 19.76 22.96 8.72 7.88 11.48 10.32 8.32 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.38 1.13 1.02 0.98 0.80 0.70 15.46%
Adjusted Per Share Value based on latest NOSH - 172,690
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 276.70 218.31 144.04 126.74 193.22 217.27 121.99 14.61%
EPS 17.72 17.39 6.54 5.75 8.31 7.44 5.92 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4886 1.045 0.8474 0.7446 0.7096 0.5764 0.4982 19.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.75 1.36 1.07 0.87 0.75 1.42 1.20 -
P/RPS 0.57 0.47 0.56 0.50 0.28 0.47 0.70 -3.36%
P/EPS 8.86 5.92 12.27 11.04 6.53 13.76 14.42 -7.79%
EY 11.29 16.88 8.15 9.06 15.31 7.27 6.93 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 0.95 0.85 0.77 1.78 1.71 -7.79%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 27/05/08 24/05/07 -
Price 2.64 1.45 1.42 0.77 0.85 1.51 1.25 -
P/RPS 0.86 0.50 0.74 0.44 0.32 0.50 0.73 2.76%
P/EPS 13.36 6.32 16.28 9.77 7.40 14.63 15.02 -1.93%
EY 7.48 15.83 6.14 10.23 13.51 6.83 6.66 1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.05 1.26 0.75 0.87 1.89 1.79 -1.95%

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