[FAVCO] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 51.41%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 97,426 199,310 89,843 151,068 166,161 198,597 248,761 -14.45%
PBT 11,554 22,387 10,215 21,070 26,465 26,895 36,139 -17.29%
Tax -2,952 -5,345 -3,435 -1,511 -7,457 -10,387 -10,154 -18.59%
NP 8,602 17,042 6,780 19,559 19,008 16,508 25,985 -16.81%
-
NP to SH 7,569 16,468 7,252 19,437 19,896 16,586 26,388 -18.77%
-
Tax Rate 25.55% 23.88% 33.63% 7.17% 28.18% 38.62% 28.10% -
Total Cost 88,824 182,268 83,063 131,509 147,153 182,089 222,776 -14.19%
-
Net Worth 743,464 660,475 602,188 595,547 537,610 475,131 437,286 9.23%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 743,464 660,475 602,188 595,547 537,610 475,131 437,286 9.23%
NOSH 223,944 221,652 221,402 221,402 220,332 217,950 215,412 0.64%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.83% 8.55% 7.55% 12.95% 11.44% 8.31% 10.45% -
ROE 1.02% 2.49% 1.20% 3.26% 3.70% 3.49% 6.03% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 43.51 89.93 40.58 68.24 75.41 91.12 115.48 -15.00%
EPS 3.38 7.43 3.28 8.78 9.03 7.61 12.25 -19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 2.98 2.72 2.69 2.44 2.18 2.03 8.53%
Adjusted Per Share Value based on latest NOSH - 221,402
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 41.18 84.25 37.98 63.86 70.24 83.95 105.15 -14.45%
EPS 3.20 6.96 3.07 8.22 8.41 7.01 11.15 -18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1427 2.7919 2.5455 2.5174 2.2725 2.0084 1.8484 9.24%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.20 2.80 2.50 2.84 2.64 2.83 3.60 -
P/RPS 5.06 3.11 6.16 4.16 3.50 3.11 3.12 8.38%
P/EPS 65.09 37.68 76.32 32.35 29.24 37.19 29.39 14.15%
EY 1.54 2.65 1.31 3.09 3.42 2.69 3.40 -12.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.94 0.92 1.06 1.08 1.30 1.77 -15.14%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 27/08/19 28/08/18 24/08/17 24/08/16 24/08/15 25/08/14 -
Price 2.02 2.73 2.64 2.84 2.27 2.49 3.27 -
P/RPS 4.64 3.04 6.51 4.16 3.01 2.73 2.83 8.58%
P/EPS 59.76 36.74 80.60 32.35 25.14 32.72 26.69 14.36%
EY 1.67 2.72 1.24 3.09 3.98 3.06 3.75 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.92 0.97 1.06 0.93 1.14 1.61 -14.92%

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