[FAVCO] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 59.9%
YoY- 78.03%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 530,728 638,212 798,726 809,698 658,684 668,366 390,122 5.25%
PBT 75,646 90,002 113,162 106,236 58,970 61,334 26,632 18.98%
Tax -10,546 -29,524 -34,818 -33,738 -16,890 -2,352 -2,814 24.60%
NP 65,100 60,478 78,344 72,498 42,080 58,982 23,818 18.22%
-
NP to SH 64,548 62,538 78,166 76,788 43,132 60,062 23,818 18.05%
-
Tax Rate 13.94% 32.80% 30.77% 31.76% 28.64% 3.83% 10.57% -
Total Cost 465,628 577,734 720,382 737,200 616,604 609,384 366,304 4.07%
-
Net Worth 595,547 536,542 474,657 437,127 360,848 266,982 209,428 19.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 595,547 536,542 474,657 437,127 360,848 266,982 209,428 19.00%
NOSH 221,402 219,894 217,732 215,333 212,263 179,182 177,481 3.75%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.27% 9.48% 9.81% 8.95% 6.39% 8.82% 6.11% -
ROE 10.84% 11.66% 16.47% 17.57% 11.95% 22.50% 11.37% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 239.72 290.24 366.84 376.02 310.31 373.01 219.81 1.45%
EPS 29.16 28.44 35.90 35.66 20.32 33.52 13.42 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.44 2.18 2.03 1.70 1.49 1.18 14.70%
Adjusted Per Share Value based on latest NOSH - 215,412
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 225.28 270.90 339.04 343.69 279.59 283.70 165.60 5.25%
EPS 27.40 26.55 33.18 32.59 18.31 25.49 10.11 18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5279 2.2775 2.0148 1.8555 1.5317 1.1333 0.889 19.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.84 2.64 2.83 3.60 2.85 1.51 1.43 -
P/RPS 1.18 0.91 0.77 0.96 0.92 0.40 0.65 10.43%
P/EPS 9.74 9.28 7.88 10.10 14.03 4.50 10.66 -1.49%
EY 10.27 10.77 12.69 9.91 7.13 22.20 9.38 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.08 1.30 1.77 1.68 1.01 1.21 -2.17%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 23/08/11 -
Price 2.84 2.27 2.49 3.27 2.88 1.75 1.16 -
P/RPS 1.18 0.78 0.68 0.87 0.93 0.47 0.53 14.25%
P/EPS 9.74 7.98 6.94 9.17 14.17 5.22 8.64 2.01%
EY 10.27 12.53 14.42 10.91 7.06 19.15 11.57 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 1.14 1.61 1.69 1.17 0.98 1.31%

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