[FAVCO] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[FAVCO] FAVELLE FAVCO BHD

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 3.96%

YoY- -1.6%

Quarter Report

2016 Q2 - Bursa Announcement.pdf

Latest QR

Upcoming QR

FAVCO's Result

FAVCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	693,721	453,210	528,531	787,091	792,409	839,692	691,906	0.04%
YoY %	53.07%	-14.25%	-32.85%	-0.67%	-5.63%	21.36%	-	-
Horiz. %	100.26%	65.50%	76.39%	113.76%	114.53%	121.36%	100.00%	-
PBT	116,708	64,634	72,642	106,696	104,801	103,621	65,502	10.10%
YoY %	80.57%	-11.02%	-31.92%	1.81%	1.14%	58.20%	-	-
Horiz. %	178.17%	98.67%	110.90%	162.89%	160.00%	158.20%	100.00%	-
Tax	-28,755	-20,058	1,523	-21,763	-17,866	-23,417	-12,798	14.43%
YoY %	-43.36%	-1,417.01%	107.00%	-21.81%	23.71%	-82.97%	-	-
Horiz. %	224.68%	156.73%	-11.90%	170.05%	139.60%	182.97%	100.00%	-
NP	87,953	44,576	74,165	84,933	86,935	80,204	52,704	8.90%
YoY %	97.31%	-39.90%	-12.68%	-2.30%	8.39%	52.18%	-	-
Horiz. %	166.88%	84.58%	140.72%	161.15%	164.95%	152.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,492	43,576	75,468	86,892	88,307	84,228	53,281	7.55%
YoY %	89.31%	-42.26%	-13.15%	-1.60%	4.84%	58.08%	-	-
Horiz. %	154.82%	81.79%	141.64%	163.08%	165.74%	158.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.64%	31.03%	-2.10%	20.40%	17.05%	22.60%	19.54%	-
YoY %	-20.59%	1,577.62%	-110.29%	19.65%	-24.56%	15.66%	-	-
Horiz. %	126.10%	158.80%	-10.75%	104.40%	87.26%	115.66%	100.00%	-
Total Cost	605,768	408,634	454,366	702,158	705,474	759,488	639,202	-0.89%
YoY %	48.24%	-10.07%	-35.29%	-0.47%	-7.11%	18.82%	-	-
Horiz. %	94.77%	63.93%	71.08%	109.85%	110.37%	118.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,475	602,188	595,547	537,610	475,131	437,286	361,070	10.58%
YoY %	9.68%	1.12%	10.78%	13.15%	8.65%	21.11%	-	-
Horiz. %	182.92%	166.78%	164.94%	148.89%	131.59%	121.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	29,888	29,888	33,193	32,919	26,074	21,702	15,733	11.28%
YoY %	0.00%	-9.96%	0.83%	26.25%	20.15%	37.94%	-	-
Horiz. %	189.97%	189.97%	210.98%	209.24%	165.73%	137.94%	100.00%	-
Div Payout %	36.23%	68.59%	43.98%	37.89%	29.53%	25.77%	29.53%	-
YoY %	-47.18%	55.96%	16.07%	28.31%	14.59%	-12.73%	-	-
Horiz. %	122.69%	232.27%	148.93%	128.31%	100.00%	87.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	660,475	602,188	595,547	537,610	475,131	437,286	361,070	10.58%
YoY %	9.68%	1.12%	10.78%	13.15%	8.65%	21.11%	-	-
Horiz. %	182.92%	166.78%	164.94%	148.89%	131.59%	121.11%	100.00%	-
NOSH	221,652	221,402	221,393	220,332	217,950	215,412	212,394	0.71%
YoY %	0.11%	0.00%	0.48%	1.09%	1.18%	1.42%	-	-
Horiz. %	104.36%	104.24%	104.24%	103.74%	102.62%	101.42%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	12.68%	9.84%	14.03%	10.79%	10.97%	9.55%	7.62%	-
YoY %	28.86%	-29.86%	30.03%	-1.64%	14.87%	25.33%	-	-
Horiz. %	166.40%	129.13%	184.12%	141.60%	143.96%	125.33%	100.00%	-
ROE	12.49%	7.24%	12.67%	16.16%	18.59%	19.26%	14.76%	-
YoY %	72.51%	-42.86%	-21.60%	-13.07%	-3.48%	30.49%	-	-
Horiz. %	84.62%	49.05%	85.84%	109.49%	125.95%	130.49%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	313.00	204.71	238.73	357.23	363.57	389.81	325.76	-0.66%
YoY %	52.90%	-14.25%	-33.17%	-1.74%	-6.73%	19.66%	-	-
Horiz. %	96.08%	62.84%	73.28%	109.66%	111.61%	119.66%	100.00%	-
EPS	37.22	19.68	34.09	39.44	40.52	39.10	25.09	6.79%
YoY %	89.13%	-42.27%	-13.56%	-2.67%	3.63%	55.84%	-	-
Horiz. %	148.35%	78.44%	135.87%	157.19%	161.50%	155.84%	100.00%	-
DPS	13.50	13.50	15.00	15.00	12.00	10.00	7.41	10.50%
YoY %	0.00%	-10.00%	0.00%	25.00%	20.00%	34.95%	-	-
Horiz. %	182.19%	182.19%	202.43%	202.43%	161.94%	134.95%	100.00%	-
NAPS	2.98	2.72	2.69	2.44	2.18	2.03	1.70	9.80%
YoY %	9.56%	1.12%	10.25%	11.93%	7.39%	19.41%	-	-
Horiz. %	175.29%	160.00%	158.24%	143.53%	128.24%	119.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 220,332
RPS	293.25	191.58	223.42	332.72	334.97	354.95	292.48	0.04%
YoY %	53.07%	-14.25%	-32.85%	-0.67%	-5.63%	21.36%	-	-
Horiz. %	100.26%	65.50%	76.39%	113.76%	114.53%	121.36%	100.00%	-
EPS	34.87	18.42	31.90	36.73	37.33	35.60	22.52	7.55%
YoY %	89.31%	-42.26%	-13.15%	-1.61%	4.86%	58.08%	-	-
Horiz. %	154.84%	81.79%	141.65%	163.10%	165.76%	158.08%	100.00%	-
DPS	12.63	12.63	14.03	13.92	11.02	9.17	6.65	11.27%
YoY %	0.00%	-9.98%	0.79%	26.32%	20.17%	37.89%	-	-
Horiz. %	189.92%	189.92%	210.98%	209.32%	165.71%	137.89%	100.00%	-
NAPS	2.792	2.5456	2.5175	2.2726	2.0085	1.8485	1.5263	10.58%
YoY %	9.68%	1.12%	10.78%	13.15%	8.66%	21.11%	-	-
Horiz. %	182.93%	166.78%	164.94%	148.90%	131.59%	121.11%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.80	2.50	2.84	2.64	2.83	3.60	2.85	-
P/RPS	0.89	1.22	1.19	0.74	0.78	0.92	0.87	0.37%
YoY %	-27.05%	2.52%	60.81%	-5.13%	-15.22%	5.75%	-	-
Horiz. %	102.30%	140.23%	136.78%	85.06%	89.66%	105.75%	100.00%	-
P/EPS	7.52	12.70	8.33	6.69	6.98	9.21	11.36	-6.64%
YoY %	-40.79%	52.46%	24.51%	-4.15%	-24.21%	-18.93%	-	-
Horiz. %	66.20%	111.80%	73.33%	58.89%	61.44%	81.07%	100.00%	-
EY	13.29	7.87	12.00	14.94	14.32	10.86	8.80	7.10%
YoY %	68.87%	-34.42%	-19.68%	4.33%	31.86%	23.41%	-	-
Horiz. %	151.02%	89.43%	136.36%	169.77%	162.73%	123.41%	100.00%	-
DY	4.82	5.40	5.28	5.68	4.24	2.78	2.60	10.83%
YoY %	-10.74%	2.27%	-7.04%	33.96%	52.52%	6.92%	-	-
Horiz. %	185.38%	207.69%	203.08%	218.46%	163.08%	106.92%	100.00%	-
P/NAPS	0.94	0.92	1.06	1.08	1.30	1.77	1.68	-9.22%
YoY %	2.17%	-13.21%	-1.85%	-16.92%	-26.55%	5.36%	-	-
Horiz. %	55.95%	54.76%	63.10%	64.29%	77.38%	105.36%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	28/08/18	24/08/17	24/08/16	24/08/15	25/08/14	26/08/13	-
Price	2.73	2.64	2.84	2.27	2.49	3.27	2.88	-
P/RPS	0.87	1.29	1.19	0.64	0.68	0.84	0.88	-0.19%
YoY %	-32.56%	8.40%	85.94%	-5.88%	-19.05%	-4.55%	-	-
Horiz. %	98.86%	146.59%	135.23%	72.73%	77.27%	95.45%	100.00%	-
P/EPS	7.33	13.41	8.33	5.76	6.15	8.36	11.48	-7.20%
YoY %	-45.34%	60.98%	44.62%	-6.34%	-26.44%	-27.18%	-	-
Horiz. %	63.85%	116.81%	72.56%	50.17%	53.57%	72.82%	100.00%	-
EY	13.63	7.46	12.00	17.37	16.27	11.96	8.71	7.74%
YoY %	82.71%	-37.83%	-30.92%	6.76%	36.04%	37.31%	-	-
Horiz. %	156.49%	85.65%	137.77%	199.43%	186.80%	137.31%	100.00%	-
DY	4.95	5.11	5.28	6.61	4.82	3.06	2.57	11.53%
YoY %	-3.13%	-3.22%	-20.12%	37.14%	57.52%	19.07%	-	-
Horiz. %	192.61%	198.83%	205.45%	257.20%	187.55%	119.07%	100.00%	-
P/NAPS	0.92	0.97	1.06	0.93	1.14	1.61	1.69	-9.63%
YoY %	-5.15%	-8.49%	13.98%	-18.42%	-29.19%	-4.73%	-	-
Horiz. %	54.44%	57.40%	62.72%	55.03%	67.46%	95.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos