[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 74.09%
YoY- -22.52%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 467,705 356,644 433,514 445,504 683,176 585,174 507,046 -1.33%
PBT 71,392 59,945 64,574 63,717 97,019 83,805 51,533 5.58%
Tax -16,753 -15,114 -11,646 -10,488 -26,862 -25,929 -9,306 10.28%
NP 54,639 44,831 52,928 53,229 70,157 57,876 42,227 4.38%
-
NP to SH 54,804 42,845 52,400 54,436 70,258 61,891 43,267 4.01%
-
Tax Rate 23.47% 25.21% 18.04% 16.46% 27.69% 30.94% 18.06% -
Total Cost 413,066 311,813 380,586 392,275 613,019 527,298 464,819 -1.94%
-
Net Worth 688,934 666,392 615,472 566,398 525,354 429,139 370,130 10.90%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 688,934 666,392 615,472 566,398 525,354 429,139 370,130 10.90%
NOSH 223,089 221,402 221,402 220,388 217,989 215,648 212,718 0.79%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.68% 12.57% 12.21% 11.95% 10.27% 9.89% 8.33% -
ROE 7.95% 6.43% 8.51% 9.61% 13.37% 14.42% 11.69% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 209.77 161.09 195.81 202.14 313.40 271.36 238.36 -2.10%
EPS 24.69 19.35 23.67 24.70 32.23 28.70 20.34 3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 3.01 2.78 2.57 2.41 1.99 1.74 10.03%
Adjusted Per Share Value based on latest NOSH - 221,481
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 198.53 151.39 184.01 189.10 289.99 248.39 215.23 -1.33%
EPS 23.26 18.19 22.24 23.11 29.82 26.27 18.37 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9243 2.8287 2.6125 2.4042 2.23 1.8216 1.5711 10.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.66 2.42 2.61 2.33 2.44 3.35 2.68 -
P/RPS 1.27 1.50 1.33 1.15 0.78 1.23 1.12 2.11%
P/EPS 10.82 12.50 11.03 9.43 7.57 11.67 13.18 -3.23%
EY 9.24 8.00 9.07 10.60 13.21 8.57 7.59 3.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.94 0.91 1.01 1.68 1.54 -9.24%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 27/11/18 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 -
Price 2.94 2.25 2.68 2.33 2.69 3.18 2.97 -
P/RPS 1.40 1.40 1.37 1.15 0.86 1.17 1.25 1.90%
P/EPS 11.96 11.63 11.32 9.43 8.35 11.08 14.60 -3.26%
EY 8.36 8.60 8.83 10.60 11.98 9.03 6.85 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 0.96 0.91 1.12 1.60 1.71 -9.32%

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