[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 20.4%
YoY- -15.49%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 356,644 192,090 102,247 526,484 433,514 265,364 114,296 113.38%
PBT 59,945 19,180 8,965 83,277 64,574 37,823 16,753 133.75%
Tax -15,114 -6,043 -2,608 -19,288 -11,646 -5,273 -3,762 152.50%
NP 44,831 13,137 6,357 63,989 52,928 32,550 12,991 128.19%
-
NP to SH 42,845 12,761 5,509 63,089 52,400 32,274 12,837 123.17%
-
Tax Rate 25.21% 31.51% 29.09% 23.16% 18.04% 13.94% 22.46% -
Total Cost 311,813 178,953 95,890 462,495 380,586 232,814 101,305 111.45%
-
Net Worth 666,392 602,188 622,114 628,756 615,472 595,547 611,044 5.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 29,888 - - - -
Div Payout % - - - 47.37% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 666,392 602,188 622,114 628,756 615,472 595,547 611,044 5.94%
NOSH 221,402 221,402 221,402 221,402 221,402 221,402 221,402 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.57% 6.84% 6.22% 12.15% 12.21% 12.27% 11.37% -
ROE 6.43% 2.12% 0.89% 10.03% 8.51% 5.42% 2.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 161.09 86.76 46.18 237.81 195.81 119.86 51.63 113.37%
EPS 19.35 5.76 2.49 28.50 23.67 14.58 5.80 123.10%
DPS 0.00 0.00 0.00 13.50 0.00 0.00 0.00 -
NAPS 3.01 2.72 2.81 2.84 2.78 2.69 2.76 5.94%
Adjusted Per Share Value based on latest NOSH - 221,402
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 150.75 81.20 43.22 222.55 183.25 112.17 48.31 113.39%
EPS 18.11 5.39 2.33 26.67 22.15 13.64 5.43 123.06%
DPS 0.00 0.00 0.00 12.63 0.00 0.00 0.00 -
NAPS 2.8169 2.5455 2.6297 2.6578 2.6016 2.5174 2.5829 5.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.42 2.50 2.56 2.73 2.61 2.84 2.72 -
P/RPS 1.50 2.88 5.54 1.15 1.33 2.37 5.27 -56.69%
P/EPS 12.50 43.37 102.88 9.58 11.03 19.48 46.91 -58.55%
EY 8.00 2.31 0.97 10.44 9.07 5.13 2.13 141.42%
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 0.91 0.96 0.94 1.06 0.99 -13.23%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 25/05/18 27/02/18 23/11/17 24/08/17 24/05/17 -
Price 2.25 2.64 2.50 2.62 2.68 2.84 2.87 -
P/RPS 1.40 3.04 5.41 1.10 1.37 2.37 5.56 -60.09%
P/EPS 11.63 45.80 100.47 9.19 11.32 19.48 49.50 -61.89%
EY 8.60 2.18 1.00 10.88 8.83 5.13 2.02 162.45%
DY 0.00 0.00 0.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.89 0.92 0.96 1.06 1.04 -19.56%

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