[FAVCO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 59.25%
YoY- 210.17%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 190,917 108,340 116,684 151,061 134,779 124,031 65,280 19.56%
PBT 25,072 15,576 12,235 9,524 3,033 5,078 2,510 46.70%
Tax -6,751 -100 -3,133 -2,356 -722 -249 -32 143.79%
NP 18,321 15,476 9,102 7,168 2,311 4,829 2,478 39.53%
-
NP to SH 18,597 15,476 9,102 7,168 2,311 4,829 2,478 39.88%
-
Tax Rate 26.93% 0.64% 25.61% 24.74% 23.80% 4.90% 1.27% -
Total Cost 172,596 92,864 107,582 143,893 132,468 119,202 62,802 18.33%
-
Net Worth 274,117 216,735 184,884 182,208 138,659 126,193 100,300 18.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,117 216,735 184,884 182,208 138,659 126,193 100,300 18.22%
NOSH 179,161 179,120 177,773 171,894 171,185 168,257 147,500 3.29%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.60% 14.28% 7.80% 4.75% 1.71% 3.89% 3.80% -
ROE 6.78% 7.14% 4.92% 3.93% 1.67% 3.83% 2.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 106.56 60.48 65.64 87.88 78.73 73.71 44.26 15.75%
EPS 10.38 8.64 5.12 4.17 1.35 2.87 1.68 35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.21 1.04 1.06 0.81 0.75 0.68 14.45%
Adjusted Per Share Value based on latest NOSH - 171,894
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.70 45.80 49.32 63.85 56.97 52.43 27.59 19.56%
EPS 7.86 6.54 3.85 3.03 0.98 2.04 1.05 39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1587 0.9162 0.7815 0.7702 0.5861 0.5334 0.424 18.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 0.94 0.81 0.90 0.93 1.76 0.62 -
P/RPS 1.64 1.55 1.23 1.02 1.18 2.39 1.40 2.66%
P/EPS 16.86 10.88 15.82 21.58 68.89 61.32 36.90 -12.22%
EY 5.93 9.19 6.32 4.63 1.45 1.63 2.71 13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.78 0.78 0.85 1.15 2.35 0.91 3.82%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 23/11/10 26/11/09 25/11/08 27/11/07 28/11/06 -
Price 1.64 1.19 0.98 0.80 0.75 1.75 0.70 -
P/RPS 1.54 1.97 1.49 0.91 0.95 2.37 1.58 -0.42%
P/EPS 15.80 13.77 19.14 19.18 55.56 60.98 41.67 -14.91%
EY 6.33 7.26 5.22 5.21 1.80 1.64 2.40 17.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 0.94 0.75 0.93 2.33 1.03 0.63%

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