[FAVCO] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.8%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 319,106 399,363 404,849 329,342 334,183 195,061 168,137 11.25%
PBT 45,001 56,581 53,118 29,485 30,667 13,316 10,236 27.96%
Tax -14,762 -17,409 -16,869 -8,445 -1,176 -1,407 -835 61.33%
NP 30,239 39,172 36,249 21,040 29,491 11,909 9,401 21.47%
-
NP to SH 31,269 39,083 38,394 21,566 30,031 11,909 9,401 22.15%
-
Tax Rate 32.80% 30.77% 31.76% 28.64% 3.83% 10.57% 8.16% -
Total Cost 288,867 360,191 368,600 308,302 304,692 183,152 158,736 10.48%
-
Net Worth 536,542 474,657 437,127 360,848 266,982 209,428 174,540 20.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 536,542 474,657 437,127 360,848 266,982 209,428 174,540 20.56%
NOSH 219,894 217,732 215,333 212,263 179,182 177,481 172,812 4.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.48% 9.81% 8.95% 6.39% 8.82% 6.11% 5.59% -
ROE 5.83% 8.23% 8.78% 5.98% 11.25% 5.69% 5.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 145.12 183.42 188.01 155.16 186.50 109.91 97.29 6.88%
EPS 14.22 17.95 17.83 10.16 16.76 6.71 5.44 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.18 2.03 1.70 1.49 1.18 1.01 15.82%
Adjusted Per Share Value based on latest NOSH - 212,394
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 134.89 168.81 171.13 139.22 141.26 82.45 71.07 11.26%
EPS 13.22 16.52 16.23 9.12 12.69 5.03 3.97 22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.268 2.0064 1.8478 1.5253 1.1286 0.8853 0.7378 20.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.64 2.83 3.60 2.85 1.51 1.43 0.83 -
P/RPS 1.82 1.54 1.91 1.84 0.81 1.30 0.85 13.51%
P/EPS 18.57 15.77 20.19 28.05 9.01 21.31 15.26 3.32%
EY 5.39 6.34 4.95 3.56 11.10 4.69 6.55 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.77 1.68 1.01 1.21 0.82 4.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 23/08/11 24/08/10 -
Price 2.27 2.49 3.27 2.88 1.75 1.16 0.83 -
P/RPS 1.56 1.36 1.74 1.86 0.94 1.06 0.85 10.63%
P/EPS 15.96 13.87 18.34 28.35 10.44 17.29 15.26 0.74%
EY 6.26 7.21 5.45 3.53 9.58 5.78 6.55 -0.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 1.61 1.69 1.17 0.98 0.82 2.11%

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