[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.98%
YoY- 29.7%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 507,046 329,342 163,634 696,747 525,100 334,183 129,101 148.72%
PBT 51,533 29,485 14,746 66,684 55,739 30,667 10,997 179.76%
Tax -9,306 -8,445 -4,429 -5,529 -7,927 -1,176 -733 443.37%
NP 42,227 21,040 10,317 61,155 47,812 29,491 10,264 156.53%
-
NP to SH 43,267 21,566 10,479 61,746 48,628 30,031 10,282 160.41%
-
Tax Rate 18.06% 28.64% 30.04% 8.29% 14.22% 3.83% 6.67% -
Total Cost 464,819 308,302 153,317 635,592 477,288 304,692 118,837 148.04%
-
Net Worth 370,130 360,848 352,128 295,514 274,137 266,982 247,197 30.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 14,683 - - - -
Div Payout % - - - 23.78% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 370,130 360,848 352,128 295,514 274,137 266,982 247,197 30.84%
NOSH 212,718 212,263 212,125 183,549 179,174 179,182 179,128 12.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.33% 6.39% 6.30% 8.78% 9.11% 8.82% 7.95% -
ROE 11.69% 5.98% 2.98% 20.89% 17.74% 11.25% 4.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 238.36 155.16 77.14 379.60 293.07 186.50 72.07 121.82%
EPS 20.34 10.16 4.94 33.64 27.14 16.76 5.74 132.25%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.74 1.70 1.66 1.61 1.53 1.49 1.38 16.69%
Adjusted Per Share Value based on latest NOSH - 196,671
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 214.33 139.22 69.17 294.52 221.96 141.26 54.57 148.72%
EPS 18.29 9.12 4.43 26.10 20.56 12.69 4.35 160.27%
DPS 0.00 0.00 0.00 6.21 0.00 0.00 0.00 -
NAPS 1.5646 1.5253 1.4885 1.2492 1.1588 1.1286 1.0449 30.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.68 2.85 1.75 1.65 1.75 1.51 1.36 -
P/RPS 1.12 1.84 2.27 0.43 0.60 0.81 1.89 -29.42%
P/EPS 13.18 28.05 35.43 4.90 6.45 9.01 23.69 -32.33%
EY 7.59 3.56 2.82 20.39 15.51 11.10 4.22 47.84%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.54 1.68 1.05 1.02 1.14 1.01 0.99 34.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 2.97 2.88 2.64 1.57 1.64 1.75 1.45 -
P/RPS 1.25 1.86 3.42 0.41 0.56 0.94 2.01 -27.12%
P/EPS 14.60 28.35 53.44 4.67 6.04 10.44 25.26 -30.58%
EY 6.85 3.53 1.87 21.43 16.55 9.58 3.96 44.05%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 1.71 1.69 1.59 0.98 1.07 1.17 1.05 38.38%

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