[FAVCO] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -29.46%
YoY- -35.13%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 177,704 165,708 163,634 171,647 190,917 205,082 129,101 23.71%
PBT 22,048 14,739 14,746 10,945 25,072 19,670 10,997 58.93%
Tax -861 -4,016 -4,429 2,398 -6,751 -443 -733 11.31%
NP 21,187 10,723 10,317 13,343 18,321 19,227 10,264 62.04%
-
NP to SH 21,701 11,087 10,479 13,118 18,597 19,749 10,282 64.46%
-
Tax Rate 3.91% 27.25% 30.04% -21.91% 26.93% 2.25% 6.67% -
Total Cost 156,517 154,985 153,317 158,304 172,596 185,855 118,837 20.13%
-
Net Worth 372,384 361,070 352,128 316,641 274,117 267,023 247,197 31.37%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 15,733 - - - -
Div Payout % - - - 119.94% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 372,384 361,070 352,128 316,641 274,117 267,023 247,197 31.37%
NOSH 214,013 212,394 212,125 196,671 179,161 179,210 179,128 12.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.92% 6.47% 6.30% 7.77% 9.60% 9.38% 7.95% -
ROE 5.83% 3.07% 2.98% 4.14% 6.78% 7.40% 4.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 83.03 78.02 77.14 87.28 106.56 114.44 72.07 9.88%
EPS 10.14 5.22 4.94 6.67 10.38 11.02 5.74 46.08%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.74 1.70 1.66 1.61 1.53 1.49 1.38 16.69%
Adjusted Per Share Value based on latest NOSH - 196,671
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.12 70.05 69.17 72.56 80.70 86.69 54.57 23.72%
EPS 9.17 4.69 4.43 5.55 7.86 8.35 4.35 64.33%
DPS 0.00 0.00 0.00 6.65 0.00 0.00 0.00 -
NAPS 1.5741 1.5263 1.4885 1.3385 1.1587 1.1288 1.045 31.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.68 2.85 1.75 1.65 1.75 1.51 1.36 -
P/RPS 3.23 3.65 2.27 1.89 1.64 1.32 1.89 42.89%
P/EPS 26.43 54.60 35.43 24.74 16.86 13.70 23.69 7.56%
EY 3.78 1.83 2.82 4.04 5.93 7.30 4.22 -7.07%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.54 1.68 1.05 1.02 1.14 1.01 0.99 34.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 28/05/12 -
Price 2.97 2.88 2.64 1.57 1.64 1.75 1.45 -
P/RPS 3.58 3.69 3.42 1.80 1.54 1.53 2.01 46.88%
P/EPS 29.29 55.17 53.44 23.54 15.80 15.88 25.26 10.36%
EY 3.41 1.81 1.87 4.25 6.33 6.30 3.96 -9.47%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 1.71 1.69 1.59 0.98 1.07 1.17 1.05 38.38%

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