[FAVCO] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.21%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 136,769 220,782 212,721 257,139 171,647 178,952 100,647 5.23%
PBT 16,065 21,255 17,533 28,455 10,945 23,301 11,692 5.43%
Tax 2,746 2,454 8,603 -5,687 2,398 -3,094 -1,587 -
NP 18,811 23,709 26,136 22,768 13,343 20,207 10,105 10.90%
-
NP to SH 20,213 24,448 25,727 24,133 13,118 20,221 10,105 12.23%
-
Tax Rate -17.09% -11.55% -49.07% 19.99% -21.91% 13.28% 13.57% -
Total Cost 117,958 197,073 186,585 234,371 158,304 158,745 90,542 4.50%
-
Net Worth 590,851 548,653 458,479 401,493 316,641 238,186 194,667 20.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 33,193 32,919 26,074 21,702 15,733 10,745 8,848 24.62%
Div Payout % 164.22% 134.65% 101.35% 89.93% 119.94% 53.14% 87.57% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 590,851 548,653 458,479 401,493 316,641 238,186 194,667 20.30%
NOSH 221,292 219,461 217,288 217,023 196,671 179,087 176,970 3.79%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.75% 10.74% 12.29% 8.85% 7.77% 11.29% 10.04% -
ROE 3.42% 4.46% 5.61% 6.01% 4.14% 8.49% 5.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.80 100.60 97.90 118.48 87.28 99.92 56.87 1.39%
EPS 9.13 11.14 11.84 11.12 6.67 11.29 5.71 8.12%
DPS 15.00 15.00 12.00 10.00 8.00 6.00 5.00 20.07%
NAPS 2.67 2.50 2.11 1.85 1.61 1.33 1.10 15.91%
Adjusted Per Share Value based on latest NOSH - 217,023
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.81 93.33 89.92 108.69 72.56 75.64 42.54 5.23%
EPS 8.54 10.33 10.87 10.20 5.55 8.55 4.27 12.23%
DPS 14.03 13.92 11.02 9.17 6.65 4.54 3.74 24.62%
NAPS 2.4975 2.3192 1.938 1.6971 1.3385 1.0068 0.8229 20.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.38 2.74 2.75 3.15 1.65 1.22 1.05 -
P/RPS 3.85 2.72 2.81 2.66 1.89 1.22 1.85 12.97%
P/EPS 26.06 24.60 23.23 28.33 24.74 10.80 18.39 5.97%
EY 3.84 4.07 4.31 3.53 4.04 9.26 5.44 -5.63%
DY 6.30 5.47 4.36 3.17 4.85 4.92 4.76 4.77%
P/NAPS 0.89 1.10 1.30 1.70 1.02 0.92 0.95 -1.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 25/02/14 25/02/13 22/02/12 22/02/11 -
Price 2.68 2.87 3.11 3.48 1.57 1.25 1.08 -
P/RPS 4.34 2.85 3.18 2.94 1.80 1.25 1.90 14.74%
P/EPS 29.34 25.76 26.27 31.29 23.54 11.07 18.91 7.58%
EY 3.41 3.88 3.81 3.20 4.25 9.03 5.29 -7.05%
DY 5.60 5.23 3.86 2.87 5.10 4.80 4.63 3.21%
P/NAPS 1.00 1.15 1.47 1.88 0.98 0.94 0.98 0.33%

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