[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 96.82%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 507,046 525,100 303,401 284,821 359,936 393,961 321,041 7.90%
PBT 51,533 55,739 28,892 22,471 23,150 11,776 14,518 23.48%
Tax -9,306 -7,927 -1,507 -3,968 -6,565 -1,344 -1,904 30.24%
NP 42,227 47,812 27,385 18,503 16,585 10,432 12,614 22.28%
-
NP to SH 43,267 48,628 27,385 18,503 16,585 10,432 12,614 22.78%
-
Tax Rate 18.06% 14.22% 5.22% 17.66% 28.36% 11.41% 13.11% -
Total Cost 464,819 477,288 276,016 266,318 343,351 383,529 308,427 7.06%
-
Net Worth 370,130 274,137 215,587 181,196 181,612 138,070 126,816 19.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 370,130 274,137 215,587 181,196 181,612 138,070 126,816 19.52%
NOSH 212,718 179,174 178,171 174,227 171,332 170,457 169,088 3.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.33% 9.11% 9.03% 6.50% 4.61% 2.65% 3.93% -
ROE 11.69% 17.74% 12.70% 10.21% 9.13% 7.56% 9.95% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 238.36 293.07 170.29 163.48 210.08 231.12 189.87 3.85%
EPS 20.34 27.14 15.37 10.62 9.68 6.12 7.46 18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.53 1.21 1.04 1.06 0.81 0.75 15.04%
Adjusted Per Share Value based on latest NOSH - 177,773
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 214.33 221.96 128.25 120.39 152.15 166.53 135.70 7.90%
EPS 18.29 20.56 11.58 7.82 7.01 4.41 5.33 22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5646 1.1588 0.9113 0.7659 0.7677 0.5836 0.5361 19.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.68 1.75 0.94 0.81 0.90 0.93 1.76 -
P/RPS 1.12 0.60 0.55 0.50 0.43 0.40 0.93 3.14%
P/EPS 13.18 6.45 6.12 7.63 9.30 15.20 23.59 -9.23%
EY 7.59 15.51 16.35 13.11 10.76 6.58 4.24 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.14 0.78 0.78 0.85 1.15 2.35 -6.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 22/11/11 23/11/10 26/11/09 25/11/08 27/11/07 -
Price 2.97 1.64 1.19 0.98 0.80 0.75 1.75 -
P/RPS 1.25 0.56 0.70 0.60 0.38 0.32 0.92 5.23%
P/EPS 14.60 6.04 7.74 9.23 8.26 12.25 23.46 -7.59%
EY 6.85 16.55 12.92 10.84 12.10 8.16 4.26 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.07 0.98 0.94 0.75 0.93 2.33 -5.02%

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