[FAVCO] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.8%
YoY- 392.23%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 494,009 530,818 516,068 383,815 74,657 60.33%
PBT 31,712 32,265 20,865 14,753 3,153 78.01%
Tax -3,945 -9,145 -1,594 -2,142 -591 60.68%
NP 27,767 23,120 19,271 12,611 2,562 81.36%
-
NP to SH 27,767 23,120 19,271 12,611 2,562 81.36%
-
Tax Rate 12.44% 28.34% 7.64% 14.52% 18.74% -
Total Cost 466,242 507,698 496,797 371,204 72,095 59.41%
-
Net Worth 175,115 177,986 141,137 122,611 78,495 22.19%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,923 4,276 5,492 2,935 - -
Div Payout % 24.93% 18.50% 28.50% 23.27% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 175,115 177,986 141,137 122,611 78,495 22.19%
NOSH 173,381 171,140 170,045 167,960 109,021 12.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.62% 4.36% 3.73% 3.29% 3.43% -
ROE 15.86% 12.99% 13.65% 10.29% 3.26% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 284.93 310.16 303.49 228.51 68.48 42.78%
EPS 16.01 13.51 11.33 7.51 2.35 61.50%
DPS 4.00 2.50 3.25 1.75 0.00 -
NAPS 1.01 1.04 0.83 0.73 0.72 8.82%
Adjusted Per Share Value based on latest NOSH - 167,960
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 208.82 224.38 218.15 162.24 31.56 60.33%
EPS 11.74 9.77 8.15 5.33 1.08 81.50%
DPS 2.93 1.81 2.32 1.24 0.00 -
NAPS 0.7402 0.7524 0.5966 0.5183 0.3318 22.19%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 0.83 0.99 1.18 2.04 0.00 -
P/RPS 0.29 0.32 0.39 0.89 0.00 -
P/EPS 5.18 7.33 10.41 27.17 0.00 -
EY 19.30 13.65 9.60 3.68 0.00 -
DY 4.82 2.53 2.75 0.86 0.00 -
P/NAPS 0.82 0.95 1.42 2.79 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/10 21/08/09 26/08/08 23/08/07 - -
Price 0.83 0.90 1.20 1.80 0.00 -
P/RPS 0.29 0.29 0.40 0.79 0.00 -
P/EPS 5.18 6.66 10.59 23.97 0.00 -
EY 19.30 15.01 9.44 4.17 0.00 -
DY 4.82 2.78 2.71 0.97 0.00 -
P/NAPS 0.82 0.87 1.45 2.47 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