[FAVCO] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.21%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 180,325 248,761 156,088 257,139 177,704 165,708 163,634 6.68%
PBT 30,687 36,139 16,979 28,455 22,048 14,739 14,746 62.92%
Tax -9,060 -10,154 -6,715 -5,687 -861 -4,016 -4,429 61.07%
NP 21,627 25,985 10,264 22,768 21,187 10,723 10,317 63.71%
-
NP to SH 23,497 26,388 12,006 24,133 21,701 11,087 10,479 71.23%
-
Tax Rate 29.52% 28.10% 39.55% 19.99% 3.91% 27.25% 30.04% -
Total Cost 158,698 222,776 145,824 234,371 156,517 154,985 153,317 2.32%
-
Net Worth 430,561 437,286 413,109 401,493 372,384 361,070 352,128 14.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 21,702 - - - -
Div Payout % - - - 89.93% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 430,561 437,286 413,109 401,493 372,384 361,070 352,128 14.33%
NOSH 216,362 215,412 215,161 217,023 214,013 212,394 212,125 1.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.99% 10.45% 6.58% 8.85% 11.92% 6.47% 6.30% -
ROE 5.46% 6.03% 2.91% 6.01% 5.83% 3.07% 2.98% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 83.34 115.48 72.54 118.48 83.03 78.02 77.14 5.28%
EPS 10.86 12.25 5.58 11.12 10.14 5.22 4.94 68.98%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.99 2.03 1.92 1.85 1.74 1.70 1.66 12.83%
Adjusted Per Share Value based on latest NOSH - 217,023
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.23 105.17 65.99 108.71 75.13 70.05 69.18 6.67%
EPS 9.93 11.16 5.08 10.20 9.17 4.69 4.43 71.19%
DPS 0.00 0.00 0.00 9.17 0.00 0.00 0.00 -
NAPS 1.8202 1.8487 1.7465 1.6974 1.5743 1.5265 1.4887 14.32%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.35 3.60 3.81 3.15 2.68 2.85 1.75 -
P/RPS 4.02 3.12 5.25 2.66 3.23 3.65 2.27 46.32%
P/EPS 30.85 29.39 68.28 28.33 26.43 54.60 35.43 -8.80%
EY 3.24 3.40 1.46 3.53 3.78 1.83 2.82 9.68%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.68 1.77 1.98 1.70 1.54 1.68 1.05 36.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 25/08/14 26/05/14 25/02/14 27/11/13 26/08/13 28/05/13 -
Price 3.18 3.27 3.54 3.48 2.97 2.88 2.64 -
P/RPS 3.82 2.83 4.88 2.94 3.58 3.69 3.42 7.64%
P/EPS 29.28 26.69 63.44 31.29 29.29 55.17 53.44 -33.01%
EY 3.42 3.75 1.58 3.20 3.41 1.81 1.87 49.49%
DY 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
P/NAPS 1.60 1.61 1.84 1.88 1.71 1.69 1.59 0.41%

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