[FAVCO] YoY Cumulative 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- 73.73%
YoY- 1.79%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 192,090 265,364 319,106 399,363 404,849 329,342 334,183 -8.81%
PBT 19,180 37,823 45,001 56,581 53,118 29,485 30,667 -7.52%
Tax -6,043 -5,273 -14,762 -17,409 -16,869 -8,445 -1,176 31.34%
NP 13,137 32,550 30,239 39,172 36,249 21,040 29,491 -12.60%
-
NP to SH 12,761 32,274 31,269 39,083 38,394 21,566 30,031 -13.28%
-
Tax Rate 31.51% 13.94% 32.80% 30.77% 31.76% 28.64% 3.83% -
Total Cost 178,953 232,814 288,867 360,191 368,600 308,302 304,692 -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 2.12% 5.42% 5.83% 8.23% 8.78% 5.98% 11.25% -
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 86.76 119.86 145.12 183.42 188.01 155.16 186.50 -11.96%
EPS 5.76 14.58 14.22 17.95 17.83 10.16 16.76 -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 81.20 112.17 134.89 168.81 171.13 139.22 141.26 -8.81%
EPS 5.39 13.64 13.22 16.52 16.23 9.12 12.69 -13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5455 2.5174 2.268 2.0064 1.8478 1.5253 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 2.88 2.37 1.82 1.54 1.91 1.84 0.81 23.53%
P/EPS 43.37 19.48 18.57 15.77 20.19 28.05 9.01 29.92%
EY 2.31 5.13 5.39 6.34 4.95 3.56 11.10 -23.01%
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 3.04 2.37 1.56 1.36 1.74 1.86 0.94 21.59%
P/EPS 45.80 19.48 15.96 13.87 18.34 28.35 10.44 27.93%
EY 2.18 5.13 6.26 7.21 5.45 3.53 9.58 -21.85%
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