[FAVCO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.95%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 910,901 780,232 676,061 700,133 404,534 379,761 479,914 11.26%
PBT 129,358 111,740 68,710 74,318 38,522 29,961 30,866 26.96%
Tax -35,816 -34,572 -12,408 -10,569 -2,009 -5,290 -8,753 26.45%
NP 93,542 77,168 56,302 63,749 36,513 24,670 22,113 27.15%
-
NP to SH 93,677 82,521 57,689 64,837 36,513 24,670 22,113 27.18%
-
Tax Rate 27.69% 30.94% 18.06% 14.22% 5.22% 17.66% 28.36% -
Total Cost 817,358 703,064 619,758 636,384 368,021 355,090 457,801 10.13%
-
Net Worth 525,354 429,139 370,130 274,137 215,587 181,196 181,612 19.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 525,354 429,139 370,130 274,137 215,587 181,196 181,612 19.35%
NOSH 217,989 215,648 212,718 179,174 178,171 174,227 171,332 4.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.27% 9.89% 8.33% 9.11% 9.03% 6.50% 4.61% -
ROE 17.83% 19.23% 15.59% 23.65% 16.94% 13.62% 12.18% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 417.86 361.81 317.82 390.75 227.05 217.97 280.11 6.89%
EPS 42.97 38.27 27.12 36.19 20.49 14.16 12.91 22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 1.99 1.74 1.53 1.21 1.04 1.06 14.66%
Adjusted Per Share Value based on latest NOSH - 179,161
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 385.04 329.81 285.77 295.95 171.00 160.53 202.86 11.26%
EPS 39.60 34.88 24.39 27.41 15.43 10.43 9.35 27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2207 1.814 1.5646 1.1588 0.9113 0.7659 0.7677 19.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 3.35 2.68 1.75 0.94 0.81 0.90 -
P/RPS 0.58 0.93 0.84 0.45 0.41 0.37 0.32 10.41%
P/EPS 5.68 8.75 9.88 4.84 4.59 5.72 6.97 -3.35%
EY 17.61 11.42 10.12 20.68 21.80 17.48 14.34 3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.68 1.54 1.14 0.78 0.78 0.85 2.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 26/11/12 22/11/11 23/11/10 26/11/09 -
Price 2.69 3.18 2.97 1.64 1.19 0.98 0.80 -
P/RPS 0.64 0.88 0.93 0.42 0.52 0.45 0.29 14.09%
P/EPS 6.26 8.31 10.95 4.53 5.81 6.92 6.20 0.16%
EY 15.98 12.03 9.13 22.07 17.22 14.45 16.13 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.60 1.71 1.07 0.98 0.94 0.75 6.90%

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