[FAVCO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -32.12%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 611,780 803,064 624,352 654,536 516,404 340,724 299,800 12.61%
PBT 74,144 118,744 67,916 58,984 43,988 16,732 15,132 30.29%
Tax -29,220 -28,088 -26,860 -17,716 -2,932 -1,264 -1,524 63.52%
NP 44,924 90,656 41,056 41,268 41,056 15,468 13,608 22.00%
-
NP to SH 45,492 89,988 48,024 41,916 41,128 15,468 13,608 22.25%
-
Tax Rate 39.41% 23.65% 39.55% 30.04% 6.67% 7.55% 10.07% -
Total Cost 566,856 712,408 583,296 613,268 475,348 325,256 286,192 12.05%
-
Net Worth 551,085 478,659 413,109 352,128 247,197 200,445 176,144 20.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 551,085 478,659 413,109 352,128 247,197 200,445 176,144 20.91%
NOSH 219,555 217,572 215,161 212,125 179,128 177,385 172,690 4.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.34% 11.29% 6.58% 6.30% 7.95% 4.54% 4.54% -
ROE 8.25% 18.80% 11.63% 11.90% 16.64% 7.72% 7.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 278.64 369.10 290.18 308.56 288.29 192.08 173.61 8.19%
EPS 20.72 41.36 22.32 19.76 22.96 8.72 7.88 17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.20 1.92 1.66 1.38 1.13 1.02 16.17%
Adjusted Per Share Value based on latest NOSH - 212,125
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 258.61 339.47 263.93 276.68 218.29 144.03 126.73 12.61%
EPS 19.23 38.04 20.30 17.72 17.39 6.54 5.75 22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3295 2.0234 1.7463 1.4885 1.045 0.8473 0.7446 20.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.79 2.79 3.81 1.75 1.36 1.07 0.87 -
P/RPS 1.00 0.76 1.31 0.57 0.47 0.56 0.50 12.23%
P/EPS 13.47 6.75 17.07 8.86 5.92 12.27 11.04 3.36%
EY 7.43 14.82 5.86 11.29 16.88 8.15 9.06 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.27 1.98 1.05 0.99 0.95 0.85 4.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 -
Price 2.70 2.80 3.54 2.64 1.45 1.42 0.77 -
P/RPS 0.97 0.76 1.22 0.86 0.50 0.74 0.44 14.06%
P/EPS 13.03 6.77 15.86 13.36 6.32 16.28 9.77 4.91%
EY 7.67 14.77 6.31 7.48 15.83 6.14 10.23 -4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.84 1.59 1.05 1.26 0.75 6.25%

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