[FAVCO] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 62.36%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 192,090 102,247 526,484 433,514 265,364 114,296 582,273 -52.35%
PBT 19,180 8,965 83,277 64,574 37,823 16,753 79,782 -61.43%
Tax -6,043 -2,608 -19,288 -11,646 -5,273 -3,762 -7,742 -15.26%
NP 13,137 6,357 63,989 52,928 32,550 12,991 72,040 -67.94%
-
NP to SH 12,761 5,509 63,089 52,400 32,274 12,837 74,649 -69.29%
-
Tax Rate 31.51% 29.09% 23.16% 18.04% 13.94% 22.46% 9.70% -
Total Cost 178,953 95,890 462,495 380,586 232,814 101,305 510,233 -50.36%
-
Net Worth 602,188 622,114 628,756 615,472 595,547 611,044 589,085 1.48%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 29,888 - - - 33,094 -
Div Payout % - - 47.37% - - - 44.33% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 602,188 622,114 628,756 615,472 595,547 611,044 589,085 1.48%
NOSH 221,402 221,402 221,402 221,402 221,402 221,402 220,631 0.23%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.84% 6.22% 12.15% 12.21% 12.27% 11.37% 12.37% -
ROE 2.12% 0.89% 10.03% 8.51% 5.42% 2.10% 12.67% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 86.76 46.18 237.81 195.81 119.86 51.63 263.91 -52.46%
EPS 5.76 2.49 28.50 23.67 14.58 5.80 33.83 -69.37%
DPS 0.00 0.00 13.50 0.00 0.00 0.00 15.00 -
NAPS 2.72 2.81 2.84 2.78 2.69 2.76 2.67 1.24%
Adjusted Per Share Value based on latest NOSH - 221,402
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 81.20 43.22 222.55 183.25 112.17 48.31 246.13 -52.35%
EPS 5.39 2.33 26.67 22.15 13.64 5.43 31.55 -69.31%
DPS 0.00 0.00 12.63 0.00 0.00 0.00 13.99 -
NAPS 2.5455 2.6297 2.6578 2.6016 2.5174 2.5829 2.4901 1.48%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.50 2.56 2.73 2.61 2.84 2.72 2.38 -
P/RPS 2.88 5.54 1.15 1.33 2.37 5.27 0.90 117.61%
P/EPS 43.37 102.88 9.58 11.03 19.48 46.91 7.03 237.49%
EY 2.31 0.97 10.44 9.07 5.13 2.13 14.22 -70.32%
DY 0.00 0.00 4.95 0.00 0.00 0.00 6.30 -
P/NAPS 0.92 0.91 0.96 0.94 1.06 0.99 0.89 2.24%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 23/11/17 24/08/17 24/05/17 27/02/17 -
Price 2.64 2.50 2.62 2.68 2.84 2.87 2.68 -
P/RPS 3.04 5.41 1.10 1.37 2.37 5.56 1.02 107.51%
P/EPS 45.80 100.47 9.19 11.32 19.48 49.50 7.92 223.21%
EY 2.18 1.00 10.88 8.83 5.13 2.02 12.62 -69.08%
DY 0.00 0.00 5.15 0.00 0.00 0.00 5.60 -
P/NAPS 0.97 0.89 0.92 0.96 1.06 1.04 1.00 -2.01%

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