[FAVCO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 100.63%
YoY- -11.02%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 404,849 156,088 764,185 507,046 329,342 163,634 696,747 -30.43%
PBT 53,118 16,979 79,988 51,533 29,485 14,746 66,684 -14.10%
Tax -16,869 -6,715 -14,993 -9,306 -8,445 -4,429 -5,529 110.78%
NP 36,249 10,264 64,995 42,227 21,040 10,317 61,155 -29.50%
-
NP to SH 38,394 12,006 67,400 43,267 21,566 10,479 61,746 -27.21%
-
Tax Rate 31.76% 39.55% 18.74% 18.06% 28.64% 30.04% 8.29% -
Total Cost 368,600 145,824 699,190 464,819 308,302 153,317 635,592 -30.52%
-
Net Worth 437,127 413,109 394,463 370,130 360,848 352,128 295,514 29.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 21,322 - - - 14,683 -
Div Payout % - - 31.64% - - - 23.78% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 437,127 413,109 394,463 370,130 360,848 352,128 295,514 29.91%
NOSH 215,333 215,161 213,223 212,718 212,263 212,125 183,549 11.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.95% 6.58% 8.51% 8.33% 6.39% 6.30% 8.78% -
ROE 8.78% 2.91% 17.09% 11.69% 5.98% 2.98% 20.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 188.01 72.54 358.40 238.36 155.16 77.14 379.60 -37.48%
EPS 17.83 5.58 31.61 20.34 10.16 4.94 33.64 -34.58%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 2.03 1.92 1.85 1.74 1.70 1.66 1.61 16.76%
Adjusted Per Share Value based on latest NOSH - 214,013
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 171.13 65.98 323.02 214.33 139.21 69.17 294.52 -30.43%
EPS 16.23 5.07 28.49 18.29 9.12 4.43 26.10 -27.20%
DPS 0.00 0.00 9.01 0.00 0.00 0.00 6.21 -
NAPS 1.8478 1.7462 1.6674 1.5646 1.5253 1.4885 1.2491 29.92%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.60 3.81 3.15 2.68 2.85 1.75 1.65 -
P/RPS 1.91 5.25 0.88 1.12 1.84 2.27 0.43 170.95%
P/EPS 20.19 68.28 9.97 13.18 28.05 35.43 4.90 157.68%
EY 4.95 1.46 10.03 7.59 3.56 2.82 20.39 -61.18%
DY 0.00 0.00 3.17 0.00 0.00 0.00 4.85 -
P/NAPS 1.77 1.98 1.70 1.54 1.68 1.05 1.02 44.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 -
Price 3.27 3.54 3.48 2.97 2.88 2.64 1.57 -
P/RPS 1.74 4.88 0.97 1.25 1.86 3.42 0.41 162.82%
P/EPS 18.34 63.44 11.01 14.60 28.35 53.44 4.67 149.54%
EY 5.45 1.58 9.08 6.85 3.53 1.87 21.43 -59.96%
DY 0.00 0.00 2.87 0.00 0.00 0.00 5.10 -
P/NAPS 1.61 1.84 1.88 1.71 1.69 1.59 0.98 39.35%

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