[FAVCO] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 19.84%
YoY- 13.52%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 638,212 611,780 792,431 910,901 798,726 803,064 797,895 -13.84%
PBT 90,002 74,144 118,274 129,358 113,162 118,744 101,338 -7.61%
Tax -29,524 -29,220 -24,408 -35,816 -34,818 -28,088 -17,326 42.71%
NP 60,478 44,924 93,866 93,542 78,344 90,656 84,012 -19.69%
-
NP to SH 62,538 45,492 94,706 93,677 78,166 89,988 87,618 -20.14%
-
Tax Rate 32.80% 39.41% 20.64% 27.69% 30.77% 23.65% 17.10% -
Total Cost 577,734 566,856 698,565 817,358 720,382 712,408 713,883 -13.16%
-
Net Worth 536,542 551,085 545,541 525,354 474,657 478,659 455,916 11.47%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 32,732 - - - 25,928 -
Div Payout % - - 34.56% - - - 29.59% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 536,542 551,085 545,541 525,354 474,657 478,659 455,916 11.47%
NOSH 219,894 219,555 218,216 217,989 217,732 217,572 216,073 1.17%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.48% 7.34% 11.85% 10.27% 9.81% 11.29% 10.53% -
ROE 11.66% 8.25% 17.36% 17.83% 16.47% 18.80% 19.22% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 290.24 278.64 363.14 417.86 366.84 369.10 369.27 -14.84%
EPS 28.44 20.72 43.40 42.97 35.90 41.36 40.55 -21.07%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 12.00 -
NAPS 2.44 2.51 2.50 2.41 2.18 2.20 2.11 10.18%
Adjusted Per Share Value based on latest NOSH - 218,465
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 269.78 258.60 334.97 385.04 337.63 339.46 337.28 -13.84%
EPS 26.44 19.23 40.03 39.60 33.04 38.04 37.04 -20.14%
DPS 0.00 0.00 13.84 0.00 0.00 0.00 10.96 -
NAPS 2.268 2.3295 2.306 2.2207 2.0064 2.0233 1.9272 11.47%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.64 2.79 2.74 2.44 2.83 2.79 2.75 -
P/RPS 0.91 1.00 0.75 0.58 0.77 0.76 0.74 14.79%
P/EPS 9.28 13.47 6.31 5.68 7.88 6.75 6.78 23.29%
EY 10.77 7.43 15.84 17.61 12.69 14.82 14.75 -18.92%
DY 0.00 0.00 5.47 0.00 0.00 0.00 4.36 -
P/NAPS 1.08 1.11 1.10 1.01 1.30 1.27 1.30 -11.63%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 27/05/16 25/02/16 25/11/15 24/08/15 25/05/15 26/02/15 -
Price 2.27 2.70 2.87 2.69 2.49 2.80 3.11 -
P/RPS 0.78 0.97 0.79 0.64 0.68 0.76 0.84 -4.82%
P/EPS 7.98 13.03 6.61 6.26 6.94 6.77 7.67 2.67%
EY 12.53 7.67 15.12 15.98 14.42 14.77 13.04 -2.62%
DY 0.00 0.00 5.23 0.00 0.00 0.00 3.86 -
P/NAPS 0.93 1.08 1.15 1.12 1.14 1.27 1.47 -26.32%

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