[FAVCO] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -45.93%
YoY- 13.67%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 624,352 654,536 516,404 340,724 299,800 457,064 513,944 3.29%
PBT 67,916 58,984 43,988 16,732 15,132 22,344 18,840 23.81%
Tax -26,860 -17,716 -2,932 -1,264 -1,524 -2,680 -1,252 66.65%
NP 41,056 41,268 41,056 15,468 13,608 19,664 17,588 15.16%
-
NP to SH 48,024 41,916 41,128 15,468 13,608 19,664 17,588 18.21%
-
Tax Rate 39.55% 30.04% 6.67% 7.55% 10.07% 11.99% 6.65% -
Total Cost 583,296 613,268 475,348 325,256 286,192 437,400 496,356 2.72%
-
Net Worth 413,109 352,128 247,197 200,445 176,144 167,863 136,341 20.28%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 413,109 352,128 247,197 200,445 176,144 167,863 136,341 20.28%
NOSH 215,161 212,125 179,128 177,385 172,690 171,289 170,426 3.95%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.58% 6.30% 7.95% 4.54% 4.54% 4.30% 3.42% -
ROE 11.63% 11.90% 16.64% 7.72% 7.73% 11.71% 12.90% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 290.18 308.56 288.29 192.08 173.61 266.84 301.56 -0.63%
EPS 22.32 19.76 22.96 8.72 7.88 11.48 10.32 13.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.66 1.38 1.13 1.02 0.98 0.80 15.70%
Adjusted Per Share Value based on latest NOSH - 177,385
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 263.92 276.68 218.29 144.03 126.73 193.20 217.25 3.29%
EPS 20.30 17.72 17.39 6.54 5.75 8.31 7.43 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7462 1.4885 1.0449 0.8473 0.7446 0.7096 0.5763 20.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.81 1.75 1.36 1.07 0.87 0.75 1.42 -
P/RPS 1.31 0.57 0.47 0.56 0.50 0.28 0.47 18.62%
P/EPS 17.07 8.86 5.92 12.27 11.04 6.53 13.76 3.65%
EY 5.86 11.29 16.88 8.15 9.06 15.31 7.27 -3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.05 0.99 0.95 0.85 0.77 1.78 1.78%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 27/05/08 -
Price 3.54 2.64 1.45 1.42 0.77 0.85 1.51 -
P/RPS 1.22 0.86 0.50 0.74 0.44 0.32 0.50 16.02%
P/EPS 15.86 13.36 6.32 16.28 9.77 7.40 14.63 1.35%
EY 6.31 7.48 15.83 6.14 10.23 13.51 6.83 -1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.59 1.05 1.26 0.75 0.87 1.89 -0.44%

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