[FAVCO] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.83%
YoY- 20.17%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 283,813 180,325 177,704 190,917 108,340 116,684 151,061 11.07%
PBT 40,438 30,687 22,048 25,072 15,576 12,235 9,524 27.23%
Tax -9,453 -9,060 -861 -6,751 -100 -3,133 -2,356 26.04%
NP 30,985 21,627 21,187 18,321 15,476 9,102 7,168 27.61%
-
NP to SH 31,175 23,497 21,701 18,597 15,476 9,102 7,168 27.74%
-
Tax Rate 23.38% 29.52% 3.91% 26.93% 0.64% 25.61% 24.74% -
Total Cost 252,828 158,698 156,517 172,596 92,864 107,582 143,893 9.84%
-
Net Worth 526,501 430,561 372,384 274,117 216,735 184,884 182,208 19.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 526,501 430,561 372,384 274,117 216,735 184,884 182,208 19.33%
NOSH 218,465 216,362 214,013 179,161 179,120 177,773 171,894 4.07%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.92% 11.99% 11.92% 9.60% 14.28% 7.80% 4.75% -
ROE 5.92% 5.46% 5.83% 6.78% 7.14% 4.92% 3.93% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 129.91 83.34 83.03 106.56 60.48 65.64 87.88 6.72%
EPS 14.27 10.86 10.14 10.38 8.64 5.12 4.17 22.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 1.99 1.74 1.53 1.21 1.04 1.06 14.66%
Adjusted Per Share Value based on latest NOSH - 179,161
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 119.97 76.22 75.12 80.70 45.80 49.32 63.85 11.07%
EPS 13.18 9.93 9.17 7.86 6.54 3.85 3.03 27.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2255 1.82 1.5741 1.1587 0.9161 0.7815 0.7702 19.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 3.35 2.68 1.75 0.94 0.81 0.90 -
P/RPS 1.88 4.02 3.23 1.64 1.55 1.23 1.02 10.72%
P/EPS 17.10 30.85 26.43 16.86 10.88 15.82 21.58 -3.80%
EY 5.85 3.24 3.78 5.93 9.19 6.32 4.63 3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.68 1.54 1.14 0.78 0.78 0.85 2.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 26/11/12 22/11/11 23/11/10 26/11/09 -
Price 2.69 3.18 2.97 1.64 1.19 0.98 0.80 -
P/RPS 2.07 3.82 3.58 1.54 1.97 1.49 0.91 14.67%
P/EPS 18.85 29.28 29.29 15.80 13.77 19.14 19.18 -0.28%
EY 5.30 3.42 3.41 6.33 7.26 5.22 5.21 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.60 1.71 1.07 0.98 0.94 0.75 6.90%

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