[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 41.57%
YoY- 30.0%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 683,176 399,363 200,766 797,895 585,174 404,849 156,088 167.33%
PBT 97,019 56,581 29,686 101,338 83,805 53,118 16,979 219.27%
Tax -26,862 -17,409 -7,022 -17,326 -25,929 -16,869 -6,715 151.78%
NP 70,157 39,172 22,664 84,012 57,876 36,249 10,264 259.74%
-
NP to SH 70,258 39,083 22,497 87,618 61,891 38,394 12,006 224.38%
-
Tax Rate 27.69% 30.77% 23.65% 17.10% 30.94% 31.76% 39.55% -
Total Cost 613,019 360,191 178,102 713,883 527,298 368,600 145,824 160.24%
-
Net Worth 525,354 474,657 478,659 455,916 429,139 437,127 413,109 17.36%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 25,928 - - - -
Div Payout % - - - 29.59% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 525,354 474,657 478,659 455,916 429,139 437,127 413,109 17.36%
NOSH 217,989 217,732 217,572 216,073 215,648 215,333 215,161 0.87%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.27% 9.81% 11.29% 10.53% 9.89% 8.95% 6.58% -
ROE 13.37% 8.23% 4.70% 19.22% 14.42% 8.78% 2.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 313.40 183.42 92.28 369.27 271.36 188.01 72.54 165.02%
EPS 32.23 17.95 10.34 40.55 28.70 17.83 5.58 221.57%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.41 2.18 2.20 2.11 1.99 2.03 1.92 16.34%
Adjusted Per Share Value based on latest NOSH - 217,288
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 288.79 168.82 84.87 337.29 247.36 171.14 65.98 167.33%
EPS 29.70 16.52 9.51 37.04 26.16 16.23 5.08 224.18%
DPS 0.00 0.00 0.00 10.96 0.00 0.00 0.00 -
NAPS 2.2208 2.0065 2.0234 1.9272 1.8141 1.8478 1.7463 17.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.44 2.83 2.79 2.75 3.35 3.60 3.81 -
P/RPS 0.78 1.54 3.02 0.74 1.23 1.91 5.25 -71.91%
P/EPS 7.57 15.77 26.98 6.78 11.67 20.19 68.28 -76.89%
EY 13.21 6.34 3.71 14.75 8.57 4.95 1.46 333.62%
DY 0.00 0.00 0.00 4.36 0.00 0.00 0.00 -
P/NAPS 1.01 1.30 1.27 1.30 1.68 1.77 1.98 -36.13%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 25/05/15 26/02/15 25/11/14 25/08/14 26/05/14 -
Price 2.69 2.49 2.80 3.11 3.18 3.27 3.54 -
P/RPS 0.86 1.36 3.03 0.84 1.17 1.74 4.88 -68.53%
P/EPS 8.35 13.87 27.08 7.67 11.08 18.34 63.44 -74.09%
EY 11.98 7.21 3.69 13.04 9.03 5.45 1.58 285.47%
DY 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 1.27 1.47 1.60 1.61 1.84 -28.15%

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