[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 62.03%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 284,821 359,936 393,961 321,041 236,431 0 -
PBT 22,471 23,150 11,776 14,518 8,143 0 -
Tax -3,968 -6,565 -1,344 -1,904 -623 0 -
NP 18,503 16,585 10,432 12,614 7,520 0 -
-
NP to SH 18,503 16,585 10,432 12,614 7,520 0 -
-
Tax Rate 17.66% 28.36% 11.41% 13.11% 7.65% - -
Total Cost 266,318 343,351 383,529 308,427 228,911 0 -
-
Net Worth 181,196 181,612 138,070 126,816 80,783 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 181,196 181,612 138,070 126,816 80,783 0 -
NOSH 174,227 171,332 170,457 169,088 118,799 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.50% 4.61% 2.65% 3.93% 3.18% 0.00% -
ROE 10.21% 9.13% 7.56% 9.95% 9.31% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 163.48 210.08 231.12 189.87 199.02 0.00 -
EPS 10.62 9.68 6.12 7.46 6.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 0.81 0.75 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,257
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 120.40 152.15 166.53 135.71 99.94 0.00 -
EPS 7.82 7.01 4.41 5.33 3.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7659 0.7677 0.5836 0.5361 0.3415 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.81 0.90 0.93 1.76 0.62 0.00 -
P/RPS 0.50 0.43 0.40 0.93 0.31 0.00 -
P/EPS 7.63 9.30 15.20 23.59 9.79 0.00 -
EY 13.11 10.76 6.58 4.24 10.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 1.15 2.35 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/10 26/11/09 25/11/08 27/11/07 28/11/06 - -
Price 0.98 0.80 0.75 1.75 0.70 0.00 -
P/RPS 0.60 0.38 0.32 0.92 0.35 0.00 -
P/EPS 9.23 8.26 12.25 23.46 11.06 0.00 -
EY 10.84 12.10 8.16 4.26 9.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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