[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 61.93%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 683,176 585,174 507,046 525,100 303,401 284,821 359,936 11.26%
PBT 97,019 83,805 51,533 55,739 28,892 22,471 23,150 26.96%
Tax -26,862 -25,929 -9,306 -7,927 -1,507 -3,968 -6,565 26.45%
NP 70,157 57,876 42,227 47,812 27,385 18,503 16,585 27.15%
-
NP to SH 70,258 61,891 43,267 48,628 27,385 18,503 16,585 27.18%
-
Tax Rate 27.69% 30.94% 18.06% 14.22% 5.22% 17.66% 28.36% -
Total Cost 613,019 527,298 464,819 477,288 276,016 266,318 343,351 10.13%
-
Net Worth 525,354 429,139 370,130 274,137 215,587 181,196 181,612 19.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 525,354 429,139 370,130 274,137 215,587 181,196 181,612 19.35%
NOSH 217,989 215,648 212,718 179,174 178,171 174,227 171,332 4.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.27% 9.89% 8.33% 9.11% 9.03% 6.50% 4.61% -
ROE 13.37% 14.42% 11.69% 17.74% 12.70% 10.21% 9.13% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 313.40 271.36 238.36 293.07 170.29 163.48 210.08 6.89%
EPS 32.23 28.70 20.34 27.14 15.37 10.62 9.68 22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 1.99 1.74 1.53 1.21 1.04 1.06 14.66%
Adjusted Per Share Value based on latest NOSH - 179,161
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 289.99 248.39 215.23 222.89 128.79 120.90 152.78 11.26%
EPS 29.82 26.27 18.37 20.64 11.62 7.85 7.04 27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.8216 1.5711 1.1636 0.9151 0.7691 0.7709 19.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 3.35 2.68 1.75 0.94 0.81 0.90 -
P/RPS 0.78 1.23 1.12 0.60 0.55 0.50 0.43 10.42%
P/EPS 7.57 11.67 13.18 6.45 6.12 7.63 9.30 -3.37%
EY 13.21 8.57 7.59 15.51 16.35 13.11 10.76 3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.68 1.54 1.14 0.78 0.78 0.85 2.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 26/11/12 22/11/11 23/11/10 26/11/09 -
Price 2.69 3.18 2.97 1.64 1.19 0.98 0.80 -
P/RPS 0.86 1.17 1.25 0.56 0.70 0.60 0.38 14.57%
P/EPS 8.35 11.08 14.60 6.04 7.74 9.23 8.26 0.18%
EY 11.98 9.03 6.85 16.55 12.92 10.84 12.10 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.60 1.71 1.07 0.98 0.94 0.75 6.90%

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