[FAVCO] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.38%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 526,273 395,699 495,431 566,905 510,243 333,601 0 -
PBT 59,007 34,563 33,299 28,258 22,360 12,378 0 -
Tax -5,018 -5,490 -7,030 -5,915 -2,530 -1,488 0 -
NP 53,989 29,073 26,269 22,343 19,830 10,890 0 -
-
NP to SH 54,021 29,073 26,269 22,343 19,830 10,890 0 -
-
Tax Rate 8.50% 15.88% 21.11% 20.93% 11.31% 12.02% - -
Total Cost 472,284 366,626 469,162 544,562 490,413 322,711 0 -
-
Net Worth 247,197 200,445 176,144 167,863 136,341 117,855 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 10,745 8,848 6,923 4,276 5,492 2,935 - -
Div Payout % 19.89% 30.44% 26.35% 19.14% 27.70% 26.95% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 247,197 200,445 176,144 167,863 136,341 117,855 0 -
NOSH 179,128 177,385 172,690 171,289 170,426 168,365 0 -
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.26% 7.35% 5.30% 3.94% 3.89% 3.26% 0.00% -
ROE 21.85% 14.50% 14.91% 13.31% 14.54% 9.24% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 293.80 223.07 286.89 330.96 299.39 198.14 0.00 -
EPS 30.16 16.39 15.21 13.04 11.64 6.47 0.00 -
DPS 6.00 4.99 4.00 2.50 3.25 1.74 0.00 -
NAPS 1.38 1.13 1.02 0.98 0.80 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 171,289
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 222.46 167.26 209.42 239.63 215.68 141.02 0.00 -
EPS 22.84 12.29 11.10 9.44 8.38 4.60 0.00 -
DPS 4.54 3.74 2.93 1.81 2.32 1.24 0.00 -
NAPS 1.0449 0.8473 0.7446 0.7096 0.5763 0.4982 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 1.36 1.07 0.87 0.75 1.42 1.20 0.00 -
P/RPS 0.46 0.48 0.30 0.23 0.47 0.61 0.00 -
P/EPS 4.51 6.53 5.72 5.75 12.20 18.55 0.00 -
EY 22.17 15.32 17.48 17.39 8.19 5.39 0.00 -
DY 4.41 4.66 4.60 3.33 2.29 1.45 0.00 -
P/NAPS 0.99 0.95 0.85 0.77 1.78 1.71 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 25/05/10 26/05/09 27/05/08 24/05/07 - -
Price 1.45 1.42 0.77 0.85 1.51 1.25 0.00 -
P/RPS 0.49 0.64 0.27 0.26 0.50 0.63 0.00 -
P/EPS 4.81 8.66 5.06 6.52 12.98 19.33 0.00 -
EY 20.80 11.54 19.76 15.35 7.71 5.17 0.00 -
DY 4.14 3.51 5.19 2.94 2.15 1.39 0.00 -
P/NAPS 1.05 1.26 0.75 0.87 1.89 1.79 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