[FAVCO] QoQ Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 257,139 177,704 165,708 163,634 171,647 190,917 205,082 16.23% QoQ % 44.70% 7.24% 1.27% -4.67% -10.09% -6.91% - Horiz. % 125.38% 86.65% 80.80% 79.79% 83.70% 93.09% 100.00%
PBT 28,455 22,048 14,739 14,746 10,945 25,072 19,670 27.82% QoQ % 29.06% 49.59% -0.05% 34.73% -56.35% 27.46% - Horiz. % 144.66% 112.09% 74.93% 74.97% 55.64% 127.46% 100.00%
Tax -5,687 -861 -4,016 -4,429 2,398 -6,751 -443 445.72% QoQ % -560.51% 78.56% 9.32% -284.70% 135.52% -1,423.93% - Horiz. % 1,283.75% 194.36% 906.55% 999.77% -541.31% 1,523.93% 100.00%
NP 22,768 21,187 10,723 10,317 13,343 18,321 19,227 11.89% QoQ % 7.46% 97.58% 3.94% -22.68% -27.17% -4.71% - Horiz. % 118.42% 110.19% 55.77% 53.66% 69.40% 95.29% 100.00%
NP to SH 24,133 21,701 11,087 10,479 13,118 18,597 19,749 14.26% QoQ % 11.21% 95.73% 5.80% -20.12% -29.46% -5.83% - Horiz. % 122.20% 109.88% 56.14% 53.06% 66.42% 94.17% 100.00%
Tax Rate 19.99 % 3.91 % 27.25 % 30.04 % -21.91 % 26.93 % 2.25 % 327.26% QoQ % 411.25% -85.65% -9.29% 237.11% -181.36% 1,096.89% - Horiz. % 888.44% 173.78% 1,211.11% 1,335.11% -973.78% 1,196.89% 100.00%
Total Cost 234,371 156,517 154,985 153,317 158,304 172,596 185,855 16.67% QoQ % 49.74% 0.99% 1.09% -3.15% -8.28% -7.13% - Horiz. % 126.10% 84.21% 83.39% 82.49% 85.18% 92.87% 100.00%
Net Worth 401,493 372,384 361,070 352,128 316,641 274,117 267,023 31.15% QoQ % 7.82% 3.13% 2.54% 11.21% 15.51% 2.66% - Horiz. % 150.36% 139.46% 135.22% 131.87% 118.58% 102.66% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 21,702 - - - 15,733 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 137.94% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 89.93 % - % - % - % 119.94 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.98% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 401,493 372,384 361,070 352,128 316,641 274,117 267,023 31.15% QoQ % 7.82% 3.13% 2.54% 11.21% 15.51% 2.66% - Horiz. % 150.36% 139.46% 135.22% 131.87% 118.58% 102.66% 100.00%
NOSH 217,023 214,013 212,394 212,125 196,671 179,161 179,210 13.57% QoQ % 1.41% 0.76% 0.13% 7.86% 9.77% -0.03% - Horiz. % 121.10% 119.42% 118.52% 118.37% 109.74% 99.97% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.85 % 11.92 % 6.47 % 6.30 % 7.77 % 9.60 % 9.38 % -3.79% QoQ % -25.76% 84.23% 2.70% -18.92% -19.06% 2.35% - Horiz. % 94.35% 127.08% 68.98% 67.16% 82.84% 102.35% 100.00%
ROE 6.01 % 5.83 % 3.07 % 2.98 % 4.14 % 6.78 % 7.40 % -12.92% QoQ % 3.09% 89.90% 3.02% -28.02% -38.94% -8.38% - Horiz. % 81.22% 78.78% 41.49% 40.27% 55.95% 91.62% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.48 83.03 78.02 77.14 87.28 106.56 114.44 2.33% QoQ % 42.70% 6.42% 1.14% -11.62% -18.09% -6.89% - Horiz. % 103.53% 72.55% 68.18% 67.41% 76.27% 93.11% 100.00%
EPS 11.12 10.14 5.22 4.94 6.67 10.38 11.02 0.60% QoQ % 9.66% 94.25% 5.67% -25.94% -35.74% -5.81% - Horiz. % 100.91% 92.01% 47.37% 44.83% 60.53% 94.19% 100.00%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8500 1.7400 1.7000 1.6600 1.6100 1.5300 1.4900 15.47% QoQ % 6.32% 2.35% 2.41% 3.11% 5.23% 2.68% - Horiz. % 124.16% 116.78% 114.09% 111.41% 108.05% 102.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,171 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 109.34 75.56 70.46 69.58 72.99 81.18 87.21 16.22% QoQ % 44.71% 7.24% 1.26% -4.67% -10.09% -6.91% - Horiz. % 125.38% 86.64% 80.79% 79.78% 83.69% 93.09% 100.00%
EPS 10.26 9.23 4.71 4.46 5.58 7.91 8.40 14.22% QoQ % 11.16% 95.97% 5.61% -20.07% -29.46% -5.83% - Horiz. % 122.14% 109.88% 56.07% 53.10% 66.43% 94.17% 100.00%
DPS 9.23 0.00 0.00 0.00 6.69 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 137.97% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7072 1.5835 1.5353 1.4973 1.3464 1.1656 1.1354 31.15% QoQ % 7.81% 3.14% 2.54% 11.21% 15.51% 2.66% - Horiz. % 150.36% 139.47% 135.22% 131.87% 118.58% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.1500 2.6800 2.8500 1.7500 1.6500 1.7500 1.5100 -
P/RPS 2.66 3.23 3.65 2.27 1.89 1.64 1.32 59.34% QoQ % -17.65% -11.51% 60.79% 20.11% 15.24% 24.24% - Horiz. % 201.52% 244.70% 276.52% 171.97% 143.18% 124.24% 100.00%
P/EPS 28.33 26.43 54.60 35.43 24.74 16.86 13.70 62.10% QoQ % 7.19% -51.59% 54.11% 43.21% 46.74% 23.07% - Horiz. % 206.79% 192.92% 398.54% 258.61% 180.58% 123.07% 100.00%
EY 3.53 3.78 1.83 2.82 4.04 5.93 7.30 -38.31% QoQ % -6.61% 106.56% -35.11% -30.20% -31.87% -18.77% - Horiz. % 48.36% 51.78% 25.07% 38.63% 55.34% 81.23% 100.00%
DY 3.17 0.00 0.00 0.00 4.85 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 65.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.70 1.54 1.68 1.05 1.02 1.14 1.01 41.36% QoQ % 10.39% -8.33% 60.00% 2.94% -10.53% 12.87% - Horiz. % 168.32% 152.48% 166.34% 103.96% 100.99% 112.87% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 -
Price 3.4800 2.9700 2.8800 2.6400 1.5700 1.6400 1.7500 -
P/RPS 2.94 3.58 3.69 3.42 1.80 1.54 1.53 54.38% QoQ % -17.88% -2.98% 7.89% 90.00% 16.88% 0.65% - Horiz. % 192.16% 233.99% 241.18% 223.53% 117.65% 100.65% 100.00%
P/EPS 31.29 29.29 55.17 53.44 23.54 15.80 15.88 56.98% QoQ % 6.83% -46.91% 3.24% 127.02% 48.99% -0.50% - Horiz. % 197.04% 184.45% 347.42% 336.52% 148.24% 99.50% 100.00%
EY 3.20 3.41 1.81 1.87 4.25 6.33 6.30 -36.26% QoQ % -6.16% 88.40% -3.21% -56.00% -32.86% 0.48% - Horiz. % 50.79% 54.13% 28.73% 29.68% 67.46% 100.48% 100.00%
DY 2.87 0.00 0.00 0.00 5.10 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 56.27% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.88 1.71 1.69 1.59 0.98 1.07 1.17 37.07% QoQ % 9.94% 1.18% 6.29% 62.24% -8.41% -8.55% - Horiz. % 160.68% 146.15% 144.44% 135.90% 83.76% 91.45% 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
2013 Q1 Bursa Announcement.pdf 
