[FAVCO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.03%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 764,185 507,046 329,342 163,634 696,747 525,100 334,183 73.30%
PBT 79,988 51,533 29,485 14,746 66,684 55,739 30,667 89.15%
Tax -14,993 -9,306 -8,445 -4,429 -5,529 -7,927 -1,176 443.21%
NP 64,995 42,227 21,040 10,317 61,155 47,812 29,491 69.10%
-
NP to SH 67,400 43,267 21,566 10,479 61,746 48,628 30,031 71.16%
-
Tax Rate 18.74% 18.06% 28.64% 30.04% 8.29% 14.22% 3.83% -
Total Cost 699,190 464,819 308,302 153,317 635,592 477,288 304,692 73.71%
-
Net Worth 394,463 370,130 360,848 352,128 295,514 274,137 266,982 29.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 21,322 - - - 14,683 - - -
Div Payout % 31.64% - - - 23.78% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 394,463 370,130 360,848 352,128 295,514 274,137 266,982 29.63%
NOSH 213,223 212,718 212,263 212,125 183,549 179,174 179,182 12.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.51% 8.33% 6.39% 6.30% 8.78% 9.11% 8.82% -
ROE 17.09% 11.69% 5.98% 2.98% 20.89% 17.74% 11.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 358.40 238.36 155.16 77.14 379.60 293.07 186.50 54.38%
EPS 31.61 20.34 10.16 4.94 33.64 27.14 16.76 52.47%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.85 1.74 1.70 1.66 1.61 1.53 1.49 15.47%
Adjusted Per Share Value based on latest NOSH - 212,125
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 323.03 214.33 139.22 69.17 294.52 221.96 141.26 73.31%
EPS 28.49 18.29 9.12 4.43 26.10 20.56 12.69 71.20%
DPS 9.01 0.00 0.00 0.00 6.21 0.00 0.00 -
NAPS 1.6674 1.5646 1.5253 1.4885 1.2492 1.1588 1.1286 29.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.15 2.68 2.85 1.75 1.65 1.75 1.51 -
P/RPS 0.88 1.12 1.84 2.27 0.43 0.60 0.81 5.66%
P/EPS 9.97 13.18 28.05 35.43 4.90 6.45 9.01 6.96%
EY 10.03 7.59 3.56 2.82 20.39 15.51 11.10 -6.51%
DY 3.17 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 1.70 1.54 1.68 1.05 1.02 1.14 1.01 41.36%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 -
Price 3.48 2.97 2.88 2.64 1.57 1.64 1.75 -
P/RPS 0.97 1.25 1.86 3.42 0.41 0.56 0.94 2.11%
P/EPS 11.01 14.60 28.35 53.44 4.67 6.04 10.44 3.59%
EY 9.08 6.85 3.53 1.87 21.43 16.55 9.58 -3.50%
DY 2.87 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 1.88 1.71 1.69 1.59 0.98 1.07 1.17 37.06%

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