[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 100.63%
YoY- -11.02%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 445,504 683,176 585,174 507,046 525,100 303,401 284,821 7.73%
PBT 63,717 97,019 83,805 51,533 55,739 28,892 22,471 18.95%
Tax -10,488 -26,862 -25,929 -9,306 -7,927 -1,507 -3,968 17.56%
NP 53,229 70,157 57,876 42,227 47,812 27,385 18,503 19.23%
-
NP to SH 54,436 70,258 61,891 43,267 48,628 27,385 18,503 19.68%
-
Tax Rate 16.46% 27.69% 30.94% 18.06% 14.22% 5.22% 17.66% -
Total Cost 392,275 613,019 527,298 464,819 477,288 276,016 266,318 6.66%
-
Net Worth 566,398 525,354 429,139 370,130 274,137 215,587 181,196 20.89%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 566,398 525,354 429,139 370,130 274,137 215,587 181,196 20.89%
NOSH 220,388 217,989 215,648 212,718 179,174 178,171 174,227 3.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.95% 10.27% 9.89% 8.33% 9.11% 9.03% 6.50% -
ROE 9.61% 13.37% 14.42% 11.69% 17.74% 12.70% 10.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 202.14 313.40 271.36 238.36 293.07 170.29 163.48 3.59%
EPS 24.70 32.23 28.70 20.34 27.14 15.37 10.62 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.41 1.99 1.74 1.53 1.21 1.04 16.25%
Adjusted Per Share Value based on latest NOSH - 214,013
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 188.32 288.78 247.36 214.33 221.96 128.25 120.40 7.73%
EPS 23.01 29.70 26.16 18.29 20.56 11.58 7.82 19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3942 2.2207 1.814 1.5646 1.1588 0.9113 0.7659 20.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.33 2.44 3.35 2.68 1.75 0.94 0.81 -
P/RPS 1.15 0.78 1.23 1.12 0.60 0.55 0.50 14.87%
P/EPS 9.43 7.57 11.67 13.18 6.45 6.12 7.63 3.58%
EY 10.60 13.21 8.57 7.59 15.51 16.35 13.11 -3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 1.68 1.54 1.14 0.78 0.78 2.60%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 25/11/14 27/11/13 26/11/12 22/11/11 23/11/10 -
Price 2.33 2.69 3.18 2.97 1.64 1.19 0.98 -
P/RPS 1.15 0.86 1.17 1.25 0.56 0.70 0.60 11.44%
P/EPS 9.43 8.35 11.08 14.60 6.04 7.74 9.23 0.35%
EY 10.60 11.98 9.03 6.85 16.55 12.92 10.84 -0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 1.60 1.71 1.07 0.98 0.94 -0.53%

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