[FAVCO] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -26.27%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 89,843 151,068 166,161 198,597 248,761 165,708 205,082 -12.84%
PBT 10,215 21,070 26,465 26,895 36,139 14,739 19,670 -10.34%
Tax -3,435 -1,511 -7,457 -10,387 -10,154 -4,016 -443 40.66%
NP 6,780 19,559 19,008 16,508 25,985 10,723 19,227 -15.94%
-
NP to SH 7,252 19,437 19,896 16,586 26,388 11,087 19,749 -15.37%
-
Tax Rate 33.63% 7.17% 28.18% 38.62% 28.10% 27.25% 2.25% -
Total Cost 83,063 131,509 147,153 182,089 222,776 154,985 185,855 -12.55%
-
Net Worth 602,188 595,547 537,610 475,131 437,286 361,070 267,023 14.50%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 602,188 595,547 537,610 475,131 437,286 361,070 267,023 14.50%
NOSH 221,402 221,402 220,332 217,950 215,412 212,394 179,210 3.58%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.55% 12.95% 11.44% 8.31% 10.45% 6.47% 9.38% -
ROE 1.20% 3.26% 3.70% 3.49% 6.03% 3.07% 7.40% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 40.58 68.24 75.41 91.12 115.48 78.02 114.44 -15.86%
EPS 3.28 8.78 9.03 7.61 12.25 5.22 11.02 -18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.69 2.44 2.18 2.03 1.70 1.49 10.54%
Adjusted Per Share Value based on latest NOSH - 217,950
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.98 63.86 70.24 83.95 105.16 70.05 86.69 -12.84%
EPS 3.07 8.22 8.41 7.01 11.15 4.69 8.35 -15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5456 2.5175 2.2726 2.0085 1.8485 1.5263 1.1288 14.50%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.50 2.84 2.64 2.83 3.60 2.85 1.51 -
P/RPS 6.16 4.16 3.50 3.11 3.12 3.65 1.32 29.25%
P/EPS 76.32 32.35 29.24 37.19 29.39 54.60 13.70 33.12%
EY 1.31 3.09 3.42 2.69 3.40 1.83 7.30 -24.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.08 1.30 1.77 1.68 1.01 -1.54%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 2.64 2.84 2.27 2.49 3.27 2.88 1.75 -
P/RPS 6.51 4.16 3.01 2.73 2.83 3.69 1.53 27.28%
P/EPS 80.60 32.35 25.14 32.72 26.69 55.17 15.88 31.07%
EY 1.24 3.09 3.98 3.06 3.75 1.81 6.30 -23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 0.93 1.14 1.61 1.69 1.17 -3.07%

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