[FAVCO] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.9%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 638,212 798,726 809,698 658,684 668,366 390,122 336,274 11.25%
PBT 90,002 113,162 106,236 58,970 61,334 26,632 20,472 27.96%
Tax -29,524 -34,818 -33,738 -16,890 -2,352 -2,814 -1,670 61.33%
NP 60,478 78,344 72,498 42,080 58,982 23,818 18,802 21.47%
-
NP to SH 62,538 78,166 76,788 43,132 60,062 23,818 18,802 22.15%
-
Tax Rate 32.80% 30.77% 31.76% 28.64% 3.83% 10.57% 8.16% -
Total Cost 577,734 720,382 737,200 616,604 609,384 366,304 317,472 10.48%
-
Net Worth 536,542 474,657 437,127 360,848 266,982 209,428 174,540 20.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 536,542 474,657 437,127 360,848 266,982 209,428 174,540 20.56%
NOSH 219,894 217,732 215,333 212,263 179,182 177,481 172,812 4.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.48% 9.81% 8.95% 6.39% 8.82% 6.11% 5.59% -
ROE 11.66% 16.47% 17.57% 11.95% 22.50% 11.37% 10.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 290.24 366.84 376.02 310.31 373.01 219.81 194.59 6.88%
EPS 28.44 35.90 35.66 20.32 33.52 13.42 10.88 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.18 2.03 1.70 1.49 1.18 1.01 15.82%
Adjusted Per Share Value based on latest NOSH - 212,394
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 269.77 337.62 342.26 278.43 282.52 164.91 142.14 11.25%
EPS 26.43 33.04 32.46 18.23 25.39 10.07 7.95 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.268 2.0064 1.8478 1.5253 1.1285 0.8853 0.7378 20.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.64 2.83 3.60 2.85 1.51 1.43 0.83 -
P/RPS 0.91 0.77 0.96 0.92 0.40 0.65 0.43 13.29%
P/EPS 9.28 7.88 10.10 14.03 4.50 10.66 7.63 3.31%
EY 10.77 12.69 9.91 7.13 22.20 9.38 13.11 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.77 1.68 1.01 1.21 0.82 4.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 23/08/11 24/08/10 -
Price 2.27 2.49 3.27 2.88 1.75 1.16 0.83 -
P/RPS 0.78 0.68 0.87 0.93 0.47 0.53 0.43 10.42%
P/EPS 7.98 6.94 9.17 14.17 5.22 8.64 7.63 0.74%
EY 12.53 14.42 10.91 7.06 19.15 11.57 13.11 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 1.61 1.69 1.17 0.98 0.82 2.11%

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