[FAVCO] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 2.13%
YoY- 52.57%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 570,283 629,676 895,897 842,313 678,693 704,052 404,048 5.90%
PBT 80,677 84,974 114,552 112,260 62,478 79,040 40,584 12.12%
Tax -9,124 -8,036 -18,259 -31,616 -6,908 -11,021 -3,094 19.73%
NP 71,553 76,938 96,293 80,644 55,570 68,019 37,490 11.36%
-
NP to SH 72,427 78,884 95,985 86,024 56,385 68,849 37,490 11.58%
-
Tax Rate 11.31% 9.46% 15.94% 28.16% 11.06% 13.94% 7.62% -
Total Cost 498,730 552,738 799,604 761,669 623,123 636,033 366,558 5.26%
-
Net Worth 615,472 569,208 526,501 430,561 372,384 274,117 216,735 18.98%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 33,193 32,919 26,074 21,702 15,733 10,745 8,848 24.62%
Div Payout % 45.83% 41.73% 27.17% 25.23% 27.90% 15.61% 23.60% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 615,472 569,208 526,501 430,561 372,384 274,117 216,735 18.98%
NOSH 221,393 221,481 218,465 216,362 214,013 179,161 179,120 3.59%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.55% 12.22% 10.75% 9.57% 8.19% 9.66% 9.28% -
ROE 11.77% 13.86% 18.23% 19.98% 15.14% 25.12% 17.30% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 257.59 284.30 410.09 389.31 317.13 392.97 225.57 2.23%
EPS 32.71 35.62 43.94 39.76 26.35 38.43 20.93 7.71%
DPS 15.00 15.00 12.00 10.00 7.35 6.00 5.00 20.07%
NAPS 2.78 2.57 2.41 1.99 1.74 1.53 1.21 14.85%
Adjusted Per Share Value based on latest NOSH - 216,362
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 241.06 266.17 378.70 356.05 286.89 297.61 170.79 5.90%
EPS 30.62 33.34 40.57 36.36 23.83 29.10 15.85 11.58%
DPS 14.03 13.92 11.02 9.17 6.65 4.54 3.74 24.62%
NAPS 2.6016 2.4061 2.2256 1.82 1.5741 1.1587 0.9162 18.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.61 2.33 2.44 3.35 2.68 1.75 0.94 -
P/RPS 1.01 0.82 0.59 0.86 0.85 0.45 0.42 15.73%
P/EPS 7.98 6.54 5.55 8.43 10.17 4.55 4.49 10.04%
EY 12.53 15.29 18.01 11.87 9.83 21.96 22.27 -9.13%
DY 5.75 6.44 4.92 2.99 2.74 3.43 5.32 1.30%
P/NAPS 0.94 0.91 1.01 1.68 1.54 1.14 0.78 3.15%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 26/11/12 22/11/11 -
Price 2.68 2.33 2.69 3.18 2.97 1.64 1.19 -
P/RPS 1.04 0.82 0.66 0.82 0.94 0.42 0.53 11.87%
P/EPS 8.19 6.54 6.12 8.00 11.27 4.27 5.69 6.25%
EY 12.21 15.29 16.33 12.50 8.87 23.43 17.59 -5.89%
DY 5.60 6.44 4.46 3.14 2.48 3.66 4.20 4.90%
P/NAPS 0.96 0.91 1.12 1.60 1.71 1.07 0.98 -0.34%

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