[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 79.77%
YoY- 13.52%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 356,644 433,514 445,504 683,176 585,174 507,046 525,100 -6.24%
PBT 59,945 64,574 63,717 97,019 83,805 51,533 55,739 1.21%
Tax -15,114 -11,646 -10,488 -26,862 -25,929 -9,306 -7,927 11.35%
NP 44,831 52,928 53,229 70,157 57,876 42,227 47,812 -1.06%
-
NP to SH 42,845 52,400 54,436 70,258 61,891 43,267 48,628 -2.08%
-
Tax Rate 25.21% 18.04% 16.46% 27.69% 30.94% 18.06% 14.22% -
Total Cost 311,813 380,586 392,275 613,019 527,298 464,819 477,288 -6.84%
-
Net Worth 666,392 615,472 566,398 525,354 429,139 370,130 274,137 15.94%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 666,392 615,472 566,398 525,354 429,139 370,130 274,137 15.94%
NOSH 221,402 221,402 220,388 217,989 215,648 212,718 179,174 3.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.57% 12.21% 11.95% 10.27% 9.89% 8.33% 9.11% -
ROE 6.43% 8.51% 9.61% 13.37% 14.42% 11.69% 17.74% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 161.09 195.81 202.14 313.40 271.36 238.36 293.07 -9.48%
EPS 19.35 23.67 24.70 32.23 28.70 20.34 27.14 -5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.78 2.57 2.41 1.99 1.74 1.53 11.93%
Adjusted Per Share Value based on latest NOSH - 218,465
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 150.76 183.25 188.32 288.78 247.36 214.33 221.96 -6.24%
EPS 18.11 22.15 23.01 29.70 26.16 18.29 20.56 -2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8169 2.6016 2.3942 2.2207 1.814 1.5646 1.1588 15.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.42 2.61 2.33 2.44 3.35 2.68 1.75 -
P/RPS 1.50 1.33 1.15 0.78 1.23 1.12 0.60 16.49%
P/EPS 12.50 11.03 9.43 7.57 11.67 13.18 6.45 11.65%
EY 8.00 9.07 10.60 13.21 8.57 7.59 15.51 -10.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 0.91 1.01 1.68 1.54 1.14 -5.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 26/11/12 -
Price 2.25 2.68 2.33 2.69 3.18 2.97 1.64 -
P/RPS 1.40 1.37 1.15 0.86 1.17 1.25 0.56 16.49%
P/EPS 11.63 11.32 9.43 8.35 11.08 14.60 6.04 11.53%
EY 8.60 8.83 10.60 11.98 9.03 6.85 16.55 -10.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.96 0.91 1.12 1.60 1.71 1.07 -5.74%

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