[FAVCO] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.24%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 496,621 623,606 475,525 578,018 594,005 910,901 780,232 -7.24%
PBT 54,526 95,189 79,926 86,098 84,956 129,358 111,740 -11.26%
Tax -17,844 -22,337 -20,152 -15,528 -13,984 -35,816 -34,572 -10.42%
NP 36,682 72,852 59,774 70,570 70,972 93,542 77,168 -11.64%
-
NP to SH 31,457 73,072 57,126 69,866 72,581 93,677 82,521 -14.83%
-
Tax Rate 32.73% 23.47% 25.21% 18.04% 16.46% 27.69% 30.94% -
Total Cost 459,938 550,754 415,750 507,448 523,033 817,358 703,064 -6.82%
-
Net Worth 714,352 688,934 666,392 615,472 566,398 525,354 429,139 8.85%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 714,352 688,934 666,392 615,472 566,398 525,354 429,139 8.85%
NOSH 223,944 223,089 221,402 221,402 220,388 217,989 215,648 0.63%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.39% 11.68% 12.57% 12.21% 11.95% 10.27% 9.89% -
ROE 4.40% 10.61% 8.57% 11.35% 12.81% 17.83% 19.23% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 221.77 279.70 214.79 261.08 269.53 417.86 361.81 -7.82%
EPS 14.05 32.92 25.80 31.56 32.93 42.97 38.27 -15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.09 3.01 2.78 2.57 2.41 1.99 8.17%
Adjusted Per Share Value based on latest NOSH - 221,402
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 209.93 263.60 201.01 244.33 251.09 385.04 329.81 -7.24%
EPS 13.30 30.89 24.15 29.53 30.68 39.60 34.88 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0196 2.9122 2.8169 2.6016 2.3942 2.2207 1.814 8.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.35 2.66 2.42 2.61 2.33 2.44 3.35 -
P/RPS 1.06 0.95 1.13 1.00 0.86 0.58 0.93 2.20%
P/EPS 16.73 8.12 9.38 8.27 7.07 5.68 8.75 11.39%
EY 5.98 12.32 10.66 12.09 14.13 17.61 11.42 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.80 0.94 0.91 1.01 1.68 -12.76%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 27/11/18 23/11/17 28/11/16 25/11/15 25/11/14 -
Price 2.18 2.94 2.25 2.68 2.33 2.69 3.18 -
P/RPS 0.98 1.05 1.05 1.03 0.86 0.64 0.88 1.80%
P/EPS 15.52 8.97 8.72 8.49 7.07 6.26 8.31 10.96%
EY 6.44 11.15 11.47 11.78 14.13 15.98 12.03 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.95 0.75 0.96 0.91 1.12 1.60 -13.27%

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