[FAVCO] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 51.41%
YoY- -2.31%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 102,247 92,970 168,150 151,068 114,296 136,769 126,398 -13.19%
PBT 8,965 18,703 26,751 21,070 16,753 16,065 18,716 -38.80%
Tax -2,608 -7,642 -6,373 -1,511 -3,762 2,746 4,274 -
NP 6,357 11,061 20,378 19,559 12,991 18,811 22,990 -57.58%
-
NP to SH 5,509 10,689 20,126 19,437 12,837 20,213 23,167 -61.65%
-
Tax Rate 29.09% 40.86% 23.82% 7.17% 22.46% -17.09% -22.84% -
Total Cost 95,890 81,909 147,772 131,509 101,305 117,958 103,408 -4.91%
-
Net Worth 622,114 628,756 615,472 595,547 611,044 590,851 569,208 6.10%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 29,888 - - - 33,193 - -
Div Payout % - 279.62% - - - 164.22% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 622,114 628,756 615,472 595,547 611,044 590,851 569,208 6.10%
NOSH 221,402 221,402 221,402 221,402 221,402 221,292 221,481 -0.02%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.22% 11.90% 12.12% 12.95% 11.37% 13.75% 18.19% -
ROE 0.89% 1.70% 3.27% 3.26% 2.10% 3.42% 4.07% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 46.18 41.99 75.95 68.24 51.63 61.80 57.07 -13.17%
EPS 2.49 4.83 9.09 8.78 5.80 9.13 10.46 -61.62%
DPS 0.00 13.50 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.81 2.84 2.78 2.69 2.76 2.67 2.57 6.13%
Adjusted Per Share Value based on latest NOSH - 221,402
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.22 39.30 71.08 63.86 48.31 57.81 53.43 -13.19%
EPS 2.33 4.52 8.51 8.22 5.43 8.54 9.79 -61.62%
DPS 0.00 12.63 0.00 0.00 0.00 14.03 0.00 -
NAPS 2.6297 2.6578 2.6016 2.5174 2.5829 2.4975 2.4061 6.10%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.56 2.73 2.61 2.84 2.72 2.38 2.33 -
P/RPS 5.54 6.50 3.44 4.16 5.27 3.85 4.08 22.64%
P/EPS 102.88 56.54 28.71 32.35 46.91 26.06 22.28 177.55%
EY 0.97 1.77 3.48 3.09 2.13 3.84 4.49 -64.02%
DY 0.00 4.95 0.00 0.00 0.00 6.30 0.00 -
P/NAPS 0.91 0.96 0.94 1.06 0.99 0.89 0.91 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 27/02/18 23/11/17 24/08/17 24/05/17 27/02/17 28/11/16 -
Price 2.50 2.62 2.68 2.84 2.87 2.68 2.33 -
P/RPS 5.41 6.24 3.53 4.16 5.56 4.34 4.08 20.71%
P/EPS 100.47 54.27 29.48 32.35 49.50 29.34 22.28 173.19%
EY 1.00 1.84 3.39 3.09 2.02 3.41 4.49 -63.29%
DY 0.00 5.15 0.00 0.00 0.00 5.60 0.00 -
P/NAPS 0.89 0.92 0.96 1.06 1.04 1.00 0.91 -1.47%

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