[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 55.78%
YoY- 9.16%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 585,174 404,849 156,088 764,185 507,046 329,342 163,634 133.67%
PBT 83,805 53,118 16,979 79,988 51,533 29,485 14,746 218.13%
Tax -25,929 -16,869 -6,715 -14,993 -9,306 -8,445 -4,429 224.47%
NP 57,876 36,249 10,264 64,995 42,227 21,040 10,317 215.38%
-
NP to SH 61,891 38,394 12,006 67,400 43,267 21,566 10,479 226.38%
-
Tax Rate 30.94% 31.76% 39.55% 18.74% 18.06% 28.64% 30.04% -
Total Cost 527,298 368,600 145,824 699,190 464,819 308,302 153,317 127.67%
-
Net Worth 429,139 437,127 413,109 394,463 370,130 360,848 352,128 14.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 21,322 - - - -
Div Payout % - - - 31.64% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 429,139 437,127 413,109 394,463 370,130 360,848 352,128 14.08%
NOSH 215,648 215,333 215,161 213,223 212,718 212,263 212,125 1.10%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.89% 8.95% 6.58% 8.51% 8.33% 6.39% 6.30% -
ROE 14.42% 8.78% 2.91% 17.09% 11.69% 5.98% 2.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 271.36 188.01 72.54 358.40 238.36 155.16 77.14 131.12%
EPS 28.70 17.83 5.58 31.61 20.34 10.16 4.94 222.82%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.99 2.03 1.92 1.85 1.74 1.70 1.66 12.83%
Adjusted Per Share Value based on latest NOSH - 217,023
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 247.36 171.14 65.98 323.04 214.34 139.22 69.17 133.67%
EPS 26.16 16.23 5.08 28.49 18.29 9.12 4.43 226.35%
DPS 0.00 0.00 0.00 9.01 0.00 0.00 0.00 -
NAPS 1.8141 1.8478 1.7463 1.6675 1.5646 1.5254 1.4885 14.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.35 3.60 3.81 3.15 2.68 2.85 1.75 -
P/RPS 1.23 1.91 5.25 0.88 1.12 1.84 2.27 -33.51%
P/EPS 11.67 20.19 68.28 9.97 13.18 28.05 35.43 -52.27%
EY 8.57 4.95 1.46 10.03 7.59 3.56 2.82 109.66%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.68 1.77 1.98 1.70 1.54 1.68 1.05 36.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 25/02/14 27/11/13 26/08/13 28/05/13 -
Price 3.18 3.27 3.54 3.48 2.97 2.88 2.64 -
P/RPS 1.17 1.74 4.88 0.97 1.25 1.86 3.42 -51.05%
P/EPS 11.08 18.34 63.44 11.01 14.60 28.35 53.44 -64.93%
EY 9.03 5.45 1.58 9.08 6.85 3.53 1.87 185.41%
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.60 1.61 1.84 1.88 1.71 1.69 1.59 0.41%

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