[FAVCO] YoY TTM 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- 18.64%
YoY- 196.87%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 459,632 547,100 526,816 442,566 139,937 34.59%
PBT 34,423 38,756 18,820 17,321 5,663 56.96%
Tax -4,722 -10,779 -2,067 -2,359 -623 65.86%
NP 29,701 27,977 16,753 14,962 5,040 55.75%
-
NP to SH 29,701 27,977 16,753 14,962 5,040 55.75%
-
Tax Rate 13.72% 27.81% 10.98% 13.62% 11.00% -
Total Cost 429,931 519,123 510,063 427,604 134,897 33.58%
-
Net Worth 184,884 182,208 138,659 126,193 100,300 16.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,923 4,276 5,492 2,935 - -
Div Payout % 23.31% 15.28% 32.79% 19.62% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 184,884 182,208 138,659 126,193 100,300 16.50%
NOSH 177,773 171,894 171,185 168,257 147,500 4.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.46% 5.11% 3.18% 3.38% 3.60% -
ROE 16.06% 15.35% 12.08% 11.86% 5.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 258.55 318.28 307.75 263.03 94.87 28.46%
EPS 16.71 16.28 9.79 8.89 3.42 48.63%
DPS 3.89 2.50 3.25 1.75 0.00 -
NAPS 1.04 1.06 0.81 0.75 0.68 11.19%
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 CAGR
RPS 194.29 231.26 222.69 187.08 59.15 34.59%
EPS 12.55 11.83 7.08 6.32 2.13 55.75%
DPS 2.93 1.81 2.32 1.24 0.00 -
NAPS 0.7815 0.7702 0.5861 0.5334 0.424 16.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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 -
P/RPS 0.31 0.28 0.30 0.67 0.65 -16.88%
P/EPS 4.85 5.53 9.50 19.79 18.14 -28.07%
EY 20.63 18.08 10.52 5.05 5.51 39.07%
DY 4.81 2.78 3.49 0.99 0.00 -
P/NAPS 0.78 0.85 1.15 2.35 0.91 -3.77%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/10 26/11/09 25/11/08 27/11/07 - -
Price 0.98 0.80 0.75 1.75 0.00 -
P/RPS 0.38 0.25 0.24 0.67 0.00 -
P/EPS 5.87 4.92 7.66 19.68 0.00 -
EY 17.05 20.34 13.05 5.08 0.00 -
DY 3.97 3.13 4.33 1.00 0.00 -
P/NAPS 0.94 0.75 0.93 2.33 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