[FAVCO] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -13.14%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 384,180 530,728 638,212 798,726 809,698 658,684 668,366 -8.81%
PBT 38,360 75,646 90,002 113,162 106,236 58,970 61,334 -7.52%
Tax -12,086 -10,546 -29,524 -34,818 -33,738 -16,890 -2,352 31.34%
NP 26,274 65,100 60,478 78,344 72,498 42,080 58,982 -12.60%
-
NP to SH 25,522 64,548 62,538 78,166 76,788 43,132 60,062 -13.28%
-
Tax Rate 31.51% 13.94% 32.80% 30.77% 31.76% 28.64% 3.83% -
Total Cost 357,906 465,628 577,734 720,382 737,200 616,604 609,384 -8.48%
-
Net Worth 602,188 595,547 536,542 474,657 437,127 360,848 266,982 14.51%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 602,188 595,547 536,542 474,657 437,127 360,848 266,982 14.51%
NOSH 221,402 221,402 219,894 217,732 215,333 212,263 179,182 3.58%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.84% 12.27% 9.48% 9.81% 8.95% 6.39% 8.82% -
ROE 4.24% 10.84% 11.66% 16.47% 17.57% 11.95% 22.50% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 173.53 239.72 290.24 366.84 376.02 310.31 373.01 -11.96%
EPS 11.52 29.16 28.44 35.90 35.66 20.32 33.52 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.69 2.44 2.18 2.03 1.70 1.49 10.54%
Adjusted Per Share Value based on latest NOSH - 217,950
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 162.40 224.35 269.78 337.64 342.27 278.44 282.53 -8.81%
EPS 10.79 27.29 26.44 33.04 32.46 18.23 25.39 -13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5456 2.5175 2.2681 2.0065 1.8478 1.5254 1.1286 14.51%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.50 2.84 2.64 2.83 3.60 2.85 1.51 -
P/RPS 1.44 1.18 0.91 0.77 0.96 0.92 0.40 23.78%
P/EPS 21.69 9.74 9.28 7.88 10.10 14.03 4.50 29.95%
EY 4.61 10.27 10.77 12.69 9.91 7.13 22.20 -23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.08 1.30 1.77 1.68 1.01 -1.54%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 2.64 2.84 2.27 2.49 3.27 2.88 1.75 -
P/RPS 1.52 1.18 0.78 0.68 0.87 0.93 0.47 21.59%
P/EPS 22.90 9.74 7.98 6.94 9.17 14.17 5.22 27.93%
EY 4.37 10.27 12.53 14.42 10.91 7.06 19.15 -21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 0.93 1.14 1.61 1.69 1.17 -3.07%

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