[FAVCO] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.8%
YoY- -43.86%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 166,161 198,597 248,761 165,708 205,082 109,880 93,187 10.10%
PBT 26,465 26,895 36,139 14,739 19,670 9,133 6,453 26.49%
Tax -7,457 -10,387 -10,154 -4,016 -443 -1,091 -454 59.36%
NP 19,008 16,508 25,985 10,723 19,227 8,042 5,999 21.17%
-
NP to SH 19,896 16,586 26,388 11,087 19,749 8,042 5,999 22.09%
-
Tax Rate 28.18% 38.62% 28.10% 27.25% 2.25% 11.95% 7.04% -
Total Cost 147,153 182,089 222,776 154,985 185,855 101,838 87,188 9.10%
-
Net Worth 537,610 475,131 437,286 361,070 267,023 209,946 175,115 20.53%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 537,610 475,131 437,286 361,070 267,023 209,946 175,115 20.53%
NOSH 220,332 217,950 215,412 212,394 179,210 177,920 173,381 4.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.44% 8.31% 10.45% 6.47% 9.38% 7.32% 6.44% -
ROE 3.70% 3.49% 6.03% 3.07% 7.40% 3.83% 3.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.41 91.12 115.48 78.02 114.44 61.76 53.75 5.80%
EPS 9.03 7.61 12.25 5.22 11.02 4.52 3.46 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.18 2.03 1.70 1.49 1.18 1.01 15.82%
Adjusted Per Share Value based on latest NOSH - 212,394
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.24 83.95 105.16 70.05 86.69 46.45 39.39 10.11%
EPS 8.41 7.01 11.15 4.69 8.35 3.40 2.54 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2726 2.0085 1.8485 1.5263 1.1288 0.8875 0.7402 20.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.64 2.83 3.60 2.85 1.51 1.43 0.83 -
P/RPS 3.50 3.11 3.12 3.65 1.32 2.32 1.54 14.64%
P/EPS 29.24 37.19 29.39 54.60 13.70 31.64 23.99 3.35%
EY 3.42 2.69 3.40 1.83 7.30 3.16 4.17 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.77 1.68 1.01 1.21 0.82 4.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 24/08/15 25/08/14 26/08/13 27/08/12 23/08/11 24/08/10 -
Price 2.27 2.49 3.27 2.88 1.75 1.16 0.83 -
P/RPS 3.01 2.73 2.83 3.69 1.53 1.88 1.54 11.80%
P/EPS 25.14 32.72 26.69 55.17 15.88 25.66 23.99 0.78%
EY 3.98 3.06 3.75 1.81 6.30 3.90 4.17 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 1.61 1.69 1.17 0.98 0.82 2.11%

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