[FAVCO] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -78.4%
YoY- 165.89%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 200,766 156,088 163,634 129,101 85,181 74,950 114,266 9.84%
PBT 29,686 16,979 14,746 10,997 4,183 3,783 5,586 32.08%
Tax -7,022 -6,715 -4,429 -733 -316 -381 -670 47.90%
NP 22,664 10,264 10,317 10,264 3,867 3,402 4,916 28.99%
-
NP to SH 22,497 12,006 10,479 10,282 3,867 3,402 4,916 28.83%
-
Tax Rate 23.65% 39.55% 30.04% 6.67% 7.55% 10.07% 11.99% -
Total Cost 178,102 145,824 153,317 118,837 81,314 71,548 109,350 8.46%
-
Net Worth 478,659 413,109 352,128 247,197 200,445 176,144 167,863 19.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 478,659 413,109 352,128 247,197 200,445 176,144 167,863 19.07%
NOSH 217,572 215,161 212,125 179,128 177,385 172,690 171,289 4.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.29% 6.58% 6.30% 7.95% 4.54% 4.54% 4.30% -
ROE 4.70% 2.91% 2.98% 4.16% 1.93% 1.93% 2.93% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 92.28 72.54 77.14 72.07 48.02 43.40 66.71 5.55%
EPS 10.34 5.58 4.94 5.74 2.18 1.97 2.87 23.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.92 1.66 1.38 1.13 1.02 0.98 14.42%
Adjusted Per Share Value based on latest NOSH - 179,128
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.87 65.98 69.17 54.57 36.01 31.68 48.30 9.84%
EPS 9.51 5.08 4.43 4.35 1.63 1.44 2.08 28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0234 1.7463 1.4885 1.045 0.8473 0.7446 0.7096 19.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.79 3.81 1.75 1.36 1.07 0.87 0.75 -
P/RPS 3.02 5.25 2.27 1.89 2.23 2.00 1.12 17.96%
P/EPS 26.98 68.28 35.43 23.69 49.08 44.16 26.13 0.53%
EY 3.71 1.46 2.82 4.22 2.04 2.26 3.83 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.98 1.05 0.99 0.95 0.85 0.77 8.69%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 -
Price 2.80 3.54 2.64 1.45 1.42 0.77 0.85 -
P/RPS 3.03 4.88 3.42 2.01 2.96 1.77 1.27 15.58%
P/EPS 27.08 63.44 53.44 25.26 65.14 39.09 29.62 -1.48%
EY 3.69 1.58 1.87 3.96 1.54 2.56 3.38 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.84 1.59 1.05 1.26 0.75 0.87 6.50%

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