[FAVCO] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 21.67%
YoY- 111.24%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 792,409 839,692 691,906 621,475 412,392 494,009 530,818 6.90%
PBT 104,801 103,621 65,502 69,544 37,243 31,712 32,265 21.68%
Tax -17,866 -23,417 -12,798 -4,370 -6,127 -3,945 -9,145 11.80%
NP 86,935 80,204 52,704 65,174 31,116 27,767 23,120 24.68%
-
NP to SH 88,307 84,228 53,281 65,728 31,116 27,767 23,120 25.01%
-
Tax Rate 17.05% 22.60% 19.54% 6.28% 16.45% 12.44% 28.34% -
Total Cost 705,474 759,488 639,202 556,301 381,276 466,242 507,698 5.63%
-
Net Worth 475,131 437,286 361,070 267,023 209,946 175,115 177,986 17.77%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 26,074 21,702 15,733 10,745 8,848 6,923 4,276 35.14%
Div Payout % 29.53% 25.77% 29.53% 16.35% 28.44% 24.93% 18.50% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 475,131 437,286 361,070 267,023 209,946 175,115 177,986 17.77%
NOSH 217,950 215,412 212,394 179,210 177,920 173,381 171,140 4.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.97% 9.55% 7.62% 10.49% 7.55% 5.62% 4.36% -
ROE 18.59% 19.26% 14.76% 24.62% 14.82% 15.86% 12.99% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 363.57 389.81 325.76 346.78 231.78 284.93 310.16 2.68%
EPS 40.52 39.10 25.09 36.68 17.49 16.01 13.51 20.07%
DPS 12.00 10.00 7.41 6.00 5.00 4.00 2.50 29.86%
NAPS 2.18 2.03 1.70 1.49 1.18 1.01 1.04 13.12%
Adjusted Per Share Value based on latest NOSH - 179,210
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 336.36 356.43 293.69 263.80 175.05 209.69 225.32 6.90%
EPS 37.48 35.75 22.62 27.90 13.21 11.79 9.81 25.01%
DPS 11.07 9.21 6.68 4.56 3.76 2.94 1.82 35.08%
NAPS 2.0168 1.8562 1.5326 1.1334 0.8912 0.7433 0.7555 17.77%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.83 3.60 2.85 1.51 1.43 0.83 0.99 -
P/RPS 0.78 0.92 0.87 0.44 0.62 0.29 0.32 16.00%
P/EPS 6.98 9.21 11.36 4.12 8.18 5.18 7.33 -0.81%
EY 14.32 10.86 8.80 24.29 12.23 19.30 13.65 0.80%
DY 4.24 2.78 2.60 3.97 3.50 4.82 2.53 8.98%
P/NAPS 1.30 1.77 1.68 1.01 1.21 0.82 0.95 5.36%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 23/08/11 24/08/10 21/08/09 -
Price 2.49 3.27 2.88 1.75 1.16 0.83 0.90 -
P/RPS 0.68 0.84 0.88 0.50 0.50 0.29 0.29 15.25%
P/EPS 6.15 8.36 11.48 4.77 6.63 5.18 6.66 -1.31%
EY 16.27 11.96 8.71 20.96 15.08 19.30 15.01 1.35%
DY 4.82 3.06 2.57 3.43 4.31 4.82 2.78 9.60%
P/NAPS 1.14 1.61 1.69 1.17 0.98 0.82 0.87 4.60%

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