[FAVCO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.7%
YoY- 87.38%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 408,988 457,184 611,780 803,064 624,352 654,536 516,404 -3.81%
PBT 35,860 67,012 74,144 118,744 67,916 58,984 43,988 -3.34%
Tax -10,432 -15,048 -29,220 -28,088 -26,860 -17,716 -2,932 23.54%
NP 25,428 51,964 44,924 90,656 41,056 41,268 41,056 -7.67%
-
NP to SH 22,036 51,348 45,492 89,988 48,024 41,916 41,128 -9.87%
-
Tax Rate 29.09% 22.46% 39.41% 23.65% 39.55% 30.04% 6.67% -
Total Cost 383,560 405,220 566,856 712,408 583,296 613,268 475,348 -3.51%
-
Net Worth 622,114 611,044 551,085 478,659 413,109 352,128 247,197 16.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 622,114 611,044 551,085 478,659 413,109 352,128 247,197 16.62%
NOSH 221,402 221,402 219,555 217,572 215,161 212,125 179,128 3.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.22% 11.37% 7.34% 11.29% 6.58% 6.30% 7.95% -
ROE 3.54% 8.40% 8.25% 18.80% 11.63% 11.90% 16.64% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 184.73 206.50 278.64 369.10 290.18 308.56 288.29 -7.14%
EPS 9.96 23.20 20.72 41.36 22.32 19.76 22.96 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.76 2.51 2.20 1.92 1.66 1.38 12.57%
Adjusted Per Share Value based on latest NOSH - 217,572
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 172.88 193.25 258.60 339.46 263.92 276.67 218.29 -3.81%
EPS 9.31 21.70 19.23 38.04 20.30 17.72 17.38 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6297 2.5829 2.3295 2.0233 1.7462 1.4885 1.0449 16.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.56 2.72 2.79 2.79 3.81 1.75 1.36 -
P/RPS 1.39 1.32 1.00 0.76 1.31 0.57 0.47 19.79%
P/EPS 25.72 11.73 13.47 6.75 17.07 8.86 5.92 27.72%
EY 3.89 8.53 7.43 14.82 5.86 11.29 16.88 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.11 1.27 1.98 1.05 0.99 -1.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 24/05/17 27/05/16 25/05/15 26/05/14 28/05/13 28/05/12 -
Price 2.50 2.87 2.70 2.80 3.54 2.64 1.45 -
P/RPS 1.35 1.39 0.97 0.76 1.22 0.86 0.50 17.99%
P/EPS 25.12 12.37 13.03 6.77 15.86 13.36 6.32 25.84%
EY 3.98 8.08 7.67 14.77 6.31 7.48 15.83 -20.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.04 1.08 1.27 1.84 1.59 1.05 -2.71%

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