[FAVCO] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 13.48%
YoY- 85.81%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 842,573 756,639 731,280 526,273 395,699 495,431 566,905 6.82%
PBT 114,045 82,221 70,433 59,007 34,563 33,299 28,258 26.16%
Tax -17,633 -17,279 -9,225 -5,018 -5,490 -7,030 -5,915 19.95%
NP 96,412 64,942 61,208 53,989 29,073 26,269 22,343 27.58%
-
NP to SH 98,109 68,927 61,943 54,021 29,073 26,269 22,343 27.95%
-
Tax Rate 15.46% 21.02% 13.10% 8.50% 15.88% 21.11% 20.93% -
Total Cost 746,161 691,697 670,072 472,284 366,626 469,162 544,562 5.38%
-
Net Worth 478,659 413,109 352,128 247,197 200,445 176,144 167,863 19.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 26,074 21,702 15,733 10,745 8,848 6,923 4,276 35.14%
Div Payout % 26.58% 31.49% 25.40% 19.89% 30.44% 26.35% 19.14% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 478,659 413,109 352,128 247,197 200,445 176,144 167,863 19.07%
NOSH 217,572 215,161 212,125 179,128 177,385 172,690 171,289 4.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.44% 8.58% 8.37% 10.26% 7.35% 5.30% 3.94% -
ROE 20.50% 16.68% 17.59% 21.85% 14.50% 14.91% 13.31% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 387.26 351.66 344.74 293.80 223.07 286.89 330.96 2.65%
EPS 45.09 32.04 29.20 30.16 16.39 15.21 13.04 22.95%
DPS 12.00 10.00 7.42 6.00 4.99 4.00 2.50 29.86%
NAPS 2.20 1.92 1.66 1.38 1.13 1.02 0.98 14.42%
Adjusted Per Share Value based on latest NOSH - 179,128
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 356.16 319.83 309.11 222.46 167.26 209.42 239.63 6.82%
EPS 41.47 29.14 26.18 22.83 12.29 11.10 9.44 27.96%
DPS 11.02 9.17 6.65 4.54 3.74 2.93 1.81 35.11%
NAPS 2.0233 1.7462 1.4885 1.0449 0.8473 0.7446 0.7096 19.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.79 3.81 1.75 1.36 1.07 0.87 0.75 -
P/RPS 0.72 1.08 0.51 0.46 0.48 0.30 0.23 20.93%
P/EPS 6.19 11.89 5.99 4.51 6.53 5.72 5.75 1.23%
EY 16.16 8.41 16.69 22.17 15.32 17.48 17.39 -1.21%
DY 4.30 2.62 4.24 4.41 4.66 4.60 3.33 4.35%
P/NAPS 1.27 1.98 1.05 0.99 0.95 0.85 0.77 8.69%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 -
Price 2.80 3.54 2.64 1.45 1.42 0.77 0.85 -
P/RPS 0.72 1.01 0.77 0.49 0.64 0.27 0.26 18.49%
P/EPS 6.21 11.05 9.04 4.81 8.66 5.06 6.52 -0.80%
EY 16.10 9.05 11.06 20.80 11.54 19.76 15.35 0.79%
DY 4.29 2.82 2.81 4.14 3.51 5.19 2.94 6.49%
P/NAPS 1.27 1.84 1.59 1.05 1.26 0.75 0.87 6.50%

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