[FAVCO] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 151.41%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 102,247 526,484 433,514 265,364 114,296 582,273 445,504 -62.54%
PBT 8,965 83,277 64,574 37,823 16,753 79,782 63,717 -72.98%
Tax -2,608 -19,288 -11,646 -5,273 -3,762 -7,742 -10,488 -60.48%
NP 6,357 63,989 52,928 32,550 12,991 72,040 53,229 -75.78%
-
NP to SH 5,509 63,089 52,400 32,274 12,837 74,649 54,436 -78.31%
-
Tax Rate 29.09% 23.16% 18.04% 13.94% 22.46% 9.70% 16.46% -
Total Cost 95,890 462,495 380,586 232,814 101,305 510,233 392,275 -60.93%
-
Net Worth 622,114 628,756 615,472 595,547 611,044 589,085 566,398 6.46%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 29,888 - - - 33,094 - -
Div Payout % - 47.37% - - - 44.33% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 622,114 628,756 615,472 595,547 611,044 589,085 566,398 6.46%
NOSH 221,402 221,402 221,402 221,402 221,402 220,631 220,388 0.30%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.22% 12.15% 12.21% 12.27% 11.37% 12.37% 11.95% -
ROE 0.89% 10.03% 8.51% 5.42% 2.10% 12.67% 9.61% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 46.18 237.81 195.81 119.86 51.63 263.91 202.14 -62.66%
EPS 2.49 28.50 23.67 14.58 5.80 33.83 24.70 -78.36%
DPS 0.00 13.50 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.81 2.84 2.78 2.69 2.76 2.67 2.57 6.13%
Adjusted Per Share Value based on latest NOSH - 221,402
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.22 222.55 183.25 112.17 48.31 246.13 188.32 -62.54%
EPS 2.33 26.67 22.15 13.64 5.43 31.55 23.01 -78.30%
DPS 0.00 12.63 0.00 0.00 0.00 13.99 0.00 -
NAPS 2.6297 2.6578 2.6016 2.5174 2.5829 2.4901 2.3942 6.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.56 2.73 2.61 2.84 2.72 2.38 2.33 -
P/RPS 5.54 1.15 1.33 2.37 5.27 0.90 1.15 185.51%
P/EPS 102.88 9.58 11.03 19.48 46.91 7.03 9.43 392.61%
EY 0.97 10.44 9.07 5.13 2.13 14.22 10.60 -79.72%
DY 0.00 4.95 0.00 0.00 0.00 6.30 0.00 -
P/NAPS 0.91 0.96 0.94 1.06 0.99 0.89 0.91 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 23/11/17 24/08/17 24/05/17 27/02/17 28/11/16 -
Price 2.50 2.62 2.68 2.84 2.87 2.68 2.33 -
P/RPS 5.41 1.10 1.37 2.37 5.56 1.02 1.15 181.02%
P/EPS 100.47 9.19 11.32 19.48 49.50 7.92 9.43 384.88%
EY 1.00 10.88 8.83 5.13 2.02 12.62 10.60 -79.30%
DY 0.00 5.15 0.00 0.00 0.00 5.60 0.00 -
P/NAPS 0.89 0.92 0.96 1.06 1.04 1.00 0.91 -1.47%

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