[FAVCO] QoQ Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 89,843 102,247 92,970 168,150 151,068 114,296 136,769 -24.49% QoQ % -12.13% 9.98% -44.71% 11.31% 32.17% -16.43% - Horiz. % 65.69% 74.76% 67.98% 122.94% 110.45% 83.57% 100.00%
PBT 10,215 8,965 18,703 26,751 21,070 16,753 16,065 -26.12% QoQ % 13.94% -52.07% -30.08% 26.96% 25.77% 4.28% - Horiz. % 63.59% 55.80% 116.42% 166.52% 131.15% 104.28% 100.00%
Tax -3,435 -2,608 -7,642 -6,373 -1,511 -3,762 2,746 - QoQ % -31.71% 65.87% -19.91% -321.77% 59.84% -237.00% - Horiz. % -125.09% -94.97% -278.30% -232.08% -55.03% -137.00% 100.00%
NP 6,780 6,357 11,061 20,378 19,559 12,991 18,811 -49.45% QoQ % 6.65% -42.53% -45.72% 4.19% 50.56% -30.94% - Horiz. % 36.04% 33.79% 58.80% 108.33% 103.98% 69.06% 100.00%
NP to SH 7,252 5,509 10,689 20,126 19,437 12,837 20,213 -49.60% QoQ % 31.64% -48.46% -46.89% 3.54% 51.41% -36.49% - Horiz. % 35.88% 27.25% 52.88% 99.57% 96.16% 63.51% 100.00%
Tax Rate 33.63 % 29.09 % 40.86 % 23.82 % 7.17 % 22.46 % -17.09 % - QoQ % 15.61% -28.81% 71.54% 232.22% -68.08% 231.42% - Horiz. % -196.78% -170.22% -239.09% -139.38% -41.95% -131.42% 100.00%
Total Cost 83,063 95,890 81,909 147,772 131,509 101,305 117,958 -20.90% QoQ % -13.38% 17.07% -44.57% 12.37% 29.81% -14.12% - Horiz. % 70.42% 81.29% 69.44% 125.28% 111.49% 85.88% 100.00%
Net Worth 602,188 622,114 628,756 615,472 595,547 611,044 590,851 1.28% QoQ % -3.20% -1.06% 2.16% 3.35% -2.54% 3.42% - Horiz. % 101.92% 105.29% 106.42% 104.17% 100.79% 103.42% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 29,888 - - - 33,193 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 90.04% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 279.62 % - % - % - % 164.22 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 170.27% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 602,188 622,114 628,756 615,472 595,547 611,044 590,851 1.28% QoQ % -3.20% -1.06% 2.16% 3.35% -2.54% 3.42% - Horiz. % 101.92% 105.29% 106.42% 104.17% 100.79% 103.42% 100.00%
NOSH 221,393 221,393 221,393 221,393 221,393 221,393 221,292 0.03% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% - Horiz. % 100.05% 100.05% 100.05% 100.05% 100.05% 100.05% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.55 % 6.22 % 11.90 % 12.12 % 12.95 % 11.37 % 13.75 % -33.02% QoQ % 21.38% -47.73% -1.82% -6.41% 13.90% -17.31% - Horiz. % 54.91% 45.24% 86.55% 88.15% 94.18% 82.69% 100.00%
ROE 1.20 % 0.89 % 1.70 % 3.27 % 3.26 % 2.10 % 3.42 % -50.35% QoQ % 34.83% -47.65% -48.01% 0.31% 55.24% -38.60% - Horiz. % 35.09% 26.02% 49.71% 95.61% 95.32% 61.40% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.58 46.18 41.99 75.95 68.24 51.63 61.80 -24.51% QoQ % -12.13% 9.98% -44.71% 11.30% 32.17% -16.46% - Horiz. % 65.66% 74.72% 67.94% 122.90% 110.42% 83.54% 100.00%
EPS 3.28 2.49 4.83 9.09 8.78 5.80 9.13 -49.56% QoQ % 31.73% -48.45% -46.86% 3.53% 51.38% -36.47% - Horiz. % 35.93% 27.27% 52.90% 99.56% 96.17% 63.53% 100.00%
DPS 0.00 0.00 13.50 0.00 0.00 0.00 15.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 90.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.7200 2.8100 2.8400 2.7800 2.6900 2.7600 2.6700 1.25% QoQ % -3.20% -1.06% 2.16% 3.35% -2.54% 3.37% - Horiz. % 101.87% 105.24% 106.37% 104.12% 100.75% 103.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.19 43.46 39.52 71.48 64.22 48.58 58.14 -24.49% QoQ % -12.13% 9.97% -44.71% 11.30% 32.19% -16.44% - Horiz. % 65.69% 74.75% 67.97% 122.94% 110.46% 83.56% 100.00%
EPS 3.08 2.34 4.54 8.56 8.26 5.46 8.59 -49.62% QoQ % 31.62% -48.46% -46.96% 3.63% 51.28% -36.44% - Horiz. % 35.86% 27.24% 52.85% 99.65% 96.16% 63.56% 100.00%
DPS 0.00 0.00 12.70 0.00 0.00 0.00 14.11 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 90.01% 0.00% 0.00% 0.00% 100.00%
NAPS 2.5598 2.6445 2.6727 2.6162 2.5315 2.5974 2.5116 1.28% QoQ % -3.20% -1.06% 2.16% 3.35% -2.54% 3.42% - Horiz. % 101.92% 105.29% 106.41% 104.16% 100.79% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.5000 2.5600 2.7300 2.6100 2.8400 2.7200 2.3800 -
P/RPS 6.16 5.54 6.50 3.44 4.16 5.27 3.85 36.92% QoQ % 11.19% -14.77% 88.95% -17.31% -21.06% 36.88% - Horiz. % 160.00% 143.90% 168.83% 89.35% 108.05% 136.88% 100.00%
P/EPS 76.32 102.88 56.54 28.71 32.35 46.91 26.06 105.10% QoQ % -25.82% 81.96% 96.93% -11.25% -31.04% 80.01% - Horiz. % 292.86% 394.78% 216.96% 110.17% 124.14% 180.01% 100.00%
EY 1.31 0.97 1.77 3.48 3.09 2.13 3.84 -51.27% QoQ % 35.05% -45.20% -49.14% 12.62% 45.07% -44.53% - Horiz. % 34.11% 25.26% 46.09% 90.62% 80.47% 55.47% 100.00%
DY 0.00 0.00 4.95 0.00 0.00 0.00 6.30 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 78.57% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 0.91 0.96 0.94 1.06 0.99 0.89 2.24% QoQ % 1.10% -5.21% 2.13% -11.32% 7.07% 11.24% - Horiz. % 103.37% 102.25% 107.87% 105.62% 119.10% 111.24% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 27/02/18 23/11/17 24/08/17 24/05/17 27/02/17 -
Price 2.6400 2.5000 2.6200 2.6800 2.8400 2.8700 2.6800 -
P/RPS 6.51 5.41 6.24 3.53 4.16 5.56 4.34 31.13% QoQ % 20.33% -13.30% 76.77% -15.14% -25.18% 28.11% - Horiz. % 150.00% 124.65% 143.78% 81.34% 95.85% 128.11% 100.00%
P/EPS 80.60 100.47 54.27 29.48 32.35 49.50 29.34 96.51% QoQ % -19.78% 85.13% 84.09% -8.87% -34.65% 68.71% - Horiz. % 274.71% 342.43% 184.97% 100.48% 110.26% 168.71% 100.00%
EY 1.24 1.00 1.84 3.39 3.09 2.02 3.41 -49.15% QoQ % 24.00% -45.65% -45.72% 9.71% 52.97% -40.76% - Horiz. % 36.36% 29.33% 53.96% 99.41% 90.62% 59.24% 100.00%
DY 0.00 0.00 5.15 0.00 0.00 0.00 5.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 91.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 0.89 0.92 0.96 1.06 1.04 1.00 -2.02% QoQ % 8.99% -3.26% -4.17% -9.43% 1.92% 4.00% - Horiz. % 97.00% 89.00% 92.00% 96.00% 106.00% 104.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2017 Q3 - Bursa Announcement.pdf 
