[FAVCO] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.03%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 152,945 200,766 156,088 163,634 129,101 85,181 74,950 12.61%
PBT 18,536 29,686 16,979 14,746 10,997 4,183 3,783 30.29%
Tax -7,305 -7,022 -6,715 -4,429 -733 -316 -381 63.52%
NP 11,231 22,664 10,264 10,317 10,264 3,867 3,402 22.00%
-
NP to SH 11,373 22,497 12,006 10,479 10,282 3,867 3,402 22.25%
-
Tax Rate 39.41% 23.65% 39.55% 30.04% 6.67% 7.55% 10.07% -
Total Cost 141,714 178,102 145,824 153,317 118,837 81,314 71,548 12.05%
-
Net Worth 551,085 478,659 413,109 352,128 247,197 200,445 176,144 20.91%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 551,085 478,659 413,109 352,128 247,197 200,445 176,144 20.91%
NOSH 219,555 217,572 215,161 212,125 179,128 177,385 172,690 4.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.34% 11.29% 6.58% 6.30% 7.95% 4.54% 4.54% -
ROE 2.06% 4.70% 2.91% 2.98% 4.16% 1.93% 1.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 69.66 92.28 72.54 77.14 72.07 48.02 43.40 8.19%
EPS 5.18 10.34 5.58 4.94 5.74 2.18 1.97 17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.20 1.92 1.66 1.38 1.13 1.02 16.17%
Adjusted Per Share Value based on latest NOSH - 212,125
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 64.92 85.22 66.26 69.46 54.80 36.16 31.81 12.61%
EPS 4.83 9.55 5.10 4.45 4.36 1.64 1.44 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3392 2.0318 1.7535 1.4947 1.0493 0.8508 0.7477 20.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.79 2.79 3.81 1.75 1.36 1.07 0.87 -
P/RPS 4.01 3.02 5.25 2.27 1.89 2.23 2.00 12.28%
P/EPS 53.86 26.98 68.28 35.43 23.69 49.08 44.16 3.36%
EY 1.86 3.71 1.46 2.82 4.22 2.04 2.26 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.27 1.98 1.05 0.99 0.95 0.85 4.54%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 -
Price 2.70 2.80 3.54 2.64 1.45 1.42 0.77 -
P/RPS 3.88 3.03 4.88 3.42 2.01 2.96 1.77 13.96%
P/EPS 52.12 27.08 63.44 53.44 25.26 65.14 39.09 4.90%
EY 1.92 3.69 1.58 1.87 3.96 1.54 2.56 -4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.27 1.84 1.59 1.05 1.26 0.75 6.25%

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