[FAVCO] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.32%
YoY- 87.38%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 102,247 114,296 152,945 200,766 156,088 163,634 129,101 -3.81%
PBT 8,965 16,753 18,536 29,686 16,979 14,746 10,997 -3.34%
Tax -2,608 -3,762 -7,305 -7,022 -6,715 -4,429 -733 23.54%
NP 6,357 12,991 11,231 22,664 10,264 10,317 10,264 -7.67%
-
NP to SH 5,509 12,837 11,373 22,497 12,006 10,479 10,282 -9.87%
-
Tax Rate 29.09% 22.46% 39.41% 23.65% 39.55% 30.04% 6.67% -
Total Cost 95,890 101,305 141,714 178,102 145,824 153,317 118,837 -3.51%
-
Net Worth 622,114 611,044 551,085 478,659 413,109 352,128 247,197 16.62%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 622,114 611,044 551,085 478,659 413,109 352,128 247,197 16.62%
NOSH 221,402 221,402 219,555 217,572 215,161 212,125 179,128 3.59%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.22% 11.37% 7.34% 11.29% 6.58% 6.30% 7.95% -
ROE 0.89% 2.10% 2.06% 4.70% 2.91% 2.98% 4.16% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 46.18 51.63 69.66 92.28 72.54 77.14 72.07 -7.14%
EPS 2.49 5.80 5.18 10.34 5.58 4.94 5.74 -12.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.76 2.51 2.20 1.92 1.66 1.38 12.57%
Adjusted Per Share Value based on latest NOSH - 217,572
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 43.22 48.31 64.65 84.86 65.98 69.17 54.57 -3.81%
EPS 2.33 5.43 4.81 9.51 5.07 4.43 4.35 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6297 2.5829 2.3295 2.0233 1.7462 1.4885 1.0449 16.62%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.56 2.72 2.79 2.79 3.81 1.75 1.36 -
P/RPS 5.54 5.27 4.01 3.02 5.25 2.27 1.89 19.62%
P/EPS 102.88 46.91 53.86 26.98 68.28 35.43 23.69 27.71%
EY 0.97 2.13 1.86 3.71 1.46 2.82 4.22 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.11 1.27 1.98 1.05 0.99 -1.39%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 24/05/17 27/05/16 25/05/15 26/05/14 28/05/13 28/05/12 -
Price 2.50 2.87 2.70 2.80 3.54 2.64 1.45 -
P/RPS 5.41 5.56 3.88 3.03 4.88 3.42 2.01 17.93%
P/EPS 100.47 49.50 52.12 27.08 63.44 53.44 25.26 25.86%
EY 1.00 2.02 1.92 3.69 1.58 1.87 3.96 -20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.04 1.08 1.27 1.84 1.59 1.05 -2.71%

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