[FAVCO] YoY TTM 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- 11.97%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 514,435 543,624 819,527 842,573 756,639 731,280 526,273 -0.37%
PBT 75,489 77,999 107,126 114,045 82,221 70,433 59,007 4.18%
Tax -18,134 -4,199 -24,693 -17,633 -17,279 -9,225 -5,018 23.86%
NP 57,355 73,800 82,433 96,412 64,942 61,208 53,989 1.01%
-
NP to SH 55,761 76,113 83,582 98,109 68,927 61,943 54,021 0.52%
-
Tax Rate 24.02% 5.38% 23.05% 15.46% 21.02% 13.10% 8.50% -
Total Cost 457,080 469,824 737,094 746,161 691,697 670,072 472,284 -0.54%
-
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 29,888 33,193 32,919 26,074 21,702 15,733 10,745 18.58%
Div Payout % 53.60% 43.61% 39.39% 26.58% 31.49% 25.40% 19.89% -
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 221,402 221,393 219,555 217,572 215,161 212,125 179,128 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 11.15% 13.58% 10.06% 11.44% 8.58% 8.37% 10.26% -
ROE 8.96% 12.46% 15.17% 20.50% 16.68% 17.59% 21.85% -
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 232.36 245.55 373.27 387.26 351.66 344.74 293.80 -3.83%
EPS 25.19 34.38 38.07 45.09 32.04 29.20 30.16 -2.95%
DPS 13.50 15.00 15.00 12.00 10.00 7.42 6.00 14.46%
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 217.46 229.80 346.43 356.17 319.85 309.13 222.47 -0.37%
EPS 23.57 32.17 35.33 41.47 29.14 26.18 22.84 0.52%
DPS 12.63 14.03 13.92 11.02 9.17 6.65 4.54 18.58%
NAPS 2.6298 2.583 2.3295 2.0234 1.7463 1.4885 1.045 16.61%
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 1.10 1.11 0.75 0.72 1.08 0.51 0.46 15.63%
P/EPS 10.16 7.91 7.33 6.19 11.89 5.99 4.51 14.48%
EY 9.84 12.64 13.64 16.16 8.41 16.69 22.17 -12.65%
DY 5.27 5.51 5.38 4.30 2.62 4.24 4.41 3.01%
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 1.08 1.17 0.72 0.72 1.01 0.77 0.49 14.07%
P/EPS 9.93 8.35 7.09 6.21 11.05 9.04 4.81 12.83%
EY 10.07 11.98 14.10 16.10 9.05 11.06 20.80 -11.38%
DY 5.40 5.23 5.56 4.29 2.82 2.81 4.14 4.52%
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