[FAVCO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.8%
YoY- -43.86%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 156,088 257,139 177,704 165,708 163,634 171,647 190,917 -12.57%
PBT 16,979 28,455 22,048 14,739 14,746 10,945 25,072 -22.90%
Tax -6,715 -5,687 -861 -4,016 -4,429 2,398 -6,751 -0.35%
NP 10,264 22,768 21,187 10,723 10,317 13,343 18,321 -32.06%
-
NP to SH 12,006 24,133 21,701 11,087 10,479 13,118 18,597 -25.32%
-
Tax Rate 39.55% 19.99% 3.91% 27.25% 30.04% -21.91% 26.93% -
Total Cost 145,824 234,371 156,517 154,985 153,317 158,304 172,596 -10.63%
-
Net Worth 413,109 401,493 372,384 361,070 352,128 316,641 274,117 31.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 21,702 - - - 15,733 - -
Div Payout % - 89.93% - - - 119.94% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 413,109 401,493 372,384 361,070 352,128 316,641 274,117 31.48%
NOSH 215,161 217,023 214,013 212,394 212,125 196,671 179,161 12.99%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.58% 8.85% 11.92% 6.47% 6.30% 7.77% 9.60% -
ROE 2.91% 6.01% 5.83% 3.07% 2.98% 4.14% 6.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.54 118.48 83.03 78.02 77.14 87.28 106.56 -22.63%
EPS 5.58 11.12 10.14 5.22 4.94 6.67 10.38 -33.91%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.92 1.85 1.74 1.70 1.66 1.61 1.53 16.35%
Adjusted Per Share Value based on latest NOSH - 212,394
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.98 108.70 75.12 70.05 69.17 72.56 80.70 -12.57%
EPS 5.08 10.20 9.17 4.69 4.43 5.55 7.86 -25.26%
DPS 0.00 9.17 0.00 0.00 0.00 6.65 0.00 -
NAPS 1.7463 1.6972 1.5741 1.5263 1.4885 1.3385 1.1587 31.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.81 3.15 2.68 2.85 1.75 1.65 1.75 -
P/RPS 5.25 2.66 3.23 3.65 2.27 1.89 1.64 117.36%
P/EPS 68.28 28.33 26.43 54.60 35.43 24.74 16.86 154.28%
EY 1.46 3.53 3.78 1.83 2.82 4.04 5.93 -60.75%
DY 0.00 3.17 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.98 1.70 1.54 1.68 1.05 1.02 1.14 44.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 -
Price 3.54 3.48 2.97 2.88 2.64 1.57 1.64 -
P/RPS 4.88 2.94 3.58 3.69 3.42 1.80 1.54 115.89%
P/EPS 63.44 31.29 29.29 55.17 53.44 23.54 15.80 152.83%
EY 1.58 3.20 3.41 1.81 1.87 4.25 6.33 -60.39%
DY 0.00 2.87 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.84 1.88 1.71 1.69 1.59 0.98 1.07 43.58%

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