[FAVCO] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -87.99%
YoY- -49.45%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 156,007 102,247 114,296 152,945 200,766 156,088 163,634 -0.79%
PBT 18,586 8,965 16,753 18,536 29,686 16,979 14,746 3.93%
Tax -3,926 -2,608 -3,762 -7,305 -7,022 -6,715 -4,429 -1.98%
NP 14,660 6,357 12,991 11,231 22,664 10,264 10,317 6.02%
-
NP to SH 14,775 5,509 12,837 11,373 22,497 12,006 10,479 5.89%
-
Tax Rate 21.12% 29.09% 22.46% 39.41% 23.65% 39.55% 30.04% -
Total Cost 141,347 95,890 101,305 141,714 178,102 145,824 153,317 -1.34%
-
Net Worth 670,920 622,114 611,044 551,085 478,659 413,109 352,128 11.33%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 670,920 622,114 611,044 551,085 478,659 413,109 352,128 11.33%
NOSH 221,566 221,402 221,402 219,555 217,572 215,161 212,125 0.72%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.40% 6.22% 11.37% 7.34% 11.29% 6.58% 6.30% -
ROE 2.20% 0.89% 2.10% 2.06% 4.70% 2.91% 2.98% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 70.46 46.18 51.63 69.66 92.28 72.54 77.14 -1.49%
EPS 6.67 2.49 5.80 5.18 10.34 5.58 4.94 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.03 2.81 2.76 2.51 2.20 1.92 1.66 10.54%
Adjusted Per Share Value based on latest NOSH - 219,555
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 65.94 43.22 48.31 64.65 84.86 65.98 69.17 -0.79%
EPS 6.25 2.33 5.43 4.81 9.51 5.07 4.43 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.836 2.6297 2.5829 2.3295 2.0233 1.7462 1.4885 11.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.67 2.56 2.72 2.79 2.79 3.81 1.75 -
P/RPS 3.79 5.54 5.27 4.01 3.02 5.25 2.27 8.91%
P/EPS 40.01 102.88 46.91 53.86 26.98 68.28 35.43 2.04%
EY 2.50 0.97 2.13 1.86 3.71 1.46 2.82 -1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.99 1.11 1.27 1.98 1.05 -2.89%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 24/05/17 27/05/16 25/05/15 26/05/14 28/05/13 -
Price 2.69 2.50 2.87 2.70 2.80 3.54 2.64 -
P/RPS 3.82 5.41 5.56 3.88 3.03 4.88 3.42 1.85%
P/EPS 40.31 100.47 49.50 52.12 27.08 63.44 53.44 -4.58%
EY 2.48 1.00 2.02 1.92 3.69 1.58 1.87 4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 1.04 1.08 1.27 1.84 1.59 -9.21%

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