[FAVCO] YoY Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 168,150 126,398 283,813 180,325 177,704 190,917 108,340 7.59% YoY % 33.03% -55.46% 57.39% 1.47% -6.92% 76.22% - Horiz. % 155.21% 116.67% 261.97% 166.44% 164.02% 176.22% 100.00%
PBT 26,751 18,716 40,438 30,687 22,048 25,072 15,576 9.42% YoY % 42.93% -53.72% 31.78% 39.18% -12.06% 60.97% - Horiz. % 171.74% 120.16% 259.62% 197.01% 141.55% 160.97% 100.00%
Tax -6,373 4,274 -9,453 -9,060 -861 -6,751 -100 99.73% YoY % -249.11% 145.21% -4.34% -952.26% 87.25% -6,651.00% - Horiz. % 6,373.00% -4,274.00% 9,453.00% 9,060.00% 861.00% 6,751.00% 100.00%
NP 20,378 22,990 30,985 21,627 21,187 18,321 15,476 4.69% YoY % -11.36% -25.80% 43.27% 2.08% 15.64% 18.38% - Horiz. % 131.67% 148.55% 200.21% 139.75% 136.90% 118.38% 100.00%
NP to SH 20,126 23,167 31,175 23,497 21,701 18,597 15,476 4.47% YoY % -13.13% -25.69% 32.68% 8.28% 16.69% 20.17% - Horiz. % 130.05% 149.70% 201.44% 151.83% 140.22% 120.17% 100.00%
Tax Rate 23.82 % -22.84 % 23.38 % 29.52 % 3.91 % 26.93 % 0.64 % 82.62% YoY % 204.29% -197.69% -20.80% 654.99% -85.48% 4,107.81% - Horiz. % 3,721.88% -3,568.75% 3,653.12% 4,612.50% 610.94% 4,207.81% 100.00%
Total Cost 147,772 103,408 252,828 158,698 156,517 172,596 92,864 8.04% YoY % 42.90% -59.10% 59.31% 1.39% -9.32% 85.86% - Horiz. % 159.13% 111.35% 272.26% 170.89% 168.54% 185.86% 100.00%
Net Worth 615,472 569,208 526,501 430,561 372,384 274,117 216,735 18.98% YoY % 8.13% 8.11% 22.28% 15.62% 35.85% 26.48% - Horiz. % 283.97% 262.63% 242.92% 198.66% 171.81% 126.48% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 615,472 569,208 526,501 430,561 372,384 274,117 216,735 18.98% YoY % 8.13% 8.11% 22.28% 15.62% 35.85% 26.48% - Horiz. % 283.97% 262.63% 242.92% 198.66% 171.81% 126.48% 100.00%
NOSH 221,393 221,481 218,465 216,362 214,013 179,161 179,120 3.59% YoY % -0.04% 1.38% 0.97% 1.10% 19.45% 0.02% - Horiz. % 123.60% 123.65% 121.97% 120.79% 119.48% 100.02% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.12 % 18.19 % 10.92 % 11.99 % 11.92 % 9.60 % 14.28 % -2.69% YoY % -33.37% 66.58% -8.92% 0.59% 24.17% -32.77% - Horiz. % 84.87% 127.38% 76.47% 83.96% 83.47% 67.23% 100.00%
ROE 3.27 % 4.07 % 5.92 % 5.46 % 5.83 % 6.78 % 7.14 % -12.19% YoY % -19.66% -31.25% 8.42% -6.35% -14.01% -5.04% - Horiz. % 45.80% 57.00% 82.91% 76.47% 81.65% 94.96% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 75.95 57.07 129.91 83.34 83.03 106.56 60.48 3.87% YoY % 33.08% -56.07% 55.88% 0.37% -22.08% 76.19% - Horiz. % 125.58% 94.36% 214.80% 137.80% 137.29% 176.19% 100.00%
EPS 9.09 10.46 14.27 10.86 10.14 10.38 8.64 0.85% YoY % -13.10% -26.70% 31.40% 7.10% -2.31% 20.14% - Horiz. % 105.21% 121.06% 165.16% 125.69% 117.36% 120.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.7800 2.5700 2.4100 1.9900 1.7400 1.5300 1.2100 14.86% YoY % 8.17% 6.64% 21.11% 14.37% 13.73% 26.45% - Horiz. % 229.75% 212.40% 199.17% 164.46% 143.80% 126.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 71.48 53.73 120.64 76.65 75.54 81.15 46.05 7.60% YoY % 33.04% -55.46% 57.39% 1.47% -6.91% 76.22% - Horiz. % 155.22% 116.68% 261.98% 166.45% 164.04% 176.22% 100.00%
EPS 8.56 9.85 13.25 9.99 9.22 7.91 6.58 4.48% YoY % -13.10% -25.66% 32.63% 8.35% 16.56% 20.21% - Horiz. % 130.09% 149.70% 201.37% 151.82% 140.12% 120.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.6162 2.4196 2.2380 1.8302 1.5829 1.1652 0.9213 18.98% YoY % 8.13% 8.11% 22.28% 15.62% 35.85% 26.47% - Horiz. % 283.97% 262.63% 242.92% 198.65% 171.81% 126.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.6100 2.3300 2.4400 3.3500 2.6800 1.7500 0.9400 -
P/RPS 3.44 4.08 1.88 4.02 3.23 1.64 1.55 14.20% YoY % -15.69% 117.02% -53.23% 24.46% 96.95% 5.81% - Horiz. % 221.94% 263.23% 121.29% 259.35% 208.39% 105.81% 100.00%
P/EPS 28.71 22.28 17.10 30.85 26.43 16.86 10.88 17.54% YoY % 28.86% 30.29% -44.57% 16.72% 56.76% 54.96% - Horiz. % 263.88% 204.78% 157.17% 283.55% 242.92% 154.96% 100.00%
EY 3.48 4.49 5.85 3.24 3.78 5.93 9.19 -14.93% YoY % -22.49% -23.25% 80.56% -14.29% -36.26% -35.47% - Horiz. % 37.87% 48.86% 63.66% 35.26% 41.13% 64.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.94 0.91 1.01 1.68 1.54 1.14 0.78 3.16% YoY % 3.30% -9.90% -39.88% 9.09% 35.09% 46.15% - Horiz. % 120.51% 116.67% 129.49% 215.38% 197.44% 146.15% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 26/11/12 22/11/11 -
Price 2.6800 2.3300 2.6900 3.1800 2.9700 1.6400 1.1900 -
P/RPS 3.53 4.08 2.07 3.82 3.58 1.54 1.97 10.20% YoY % -13.48% 97.10% -45.81% 6.70% 132.47% -21.83% - Horiz. % 179.19% 207.11% 105.08% 193.91% 181.73% 78.17% 100.00%
P/EPS 29.48 22.28 18.85 29.28 29.29 15.80 13.77 13.51% YoY % 32.32% 18.20% -35.62% -0.03% 85.38% 14.74% - Horiz. % 214.09% 161.80% 136.89% 212.64% 212.71% 114.74% 100.00%
EY 3.39 4.49 5.30 3.42 3.41 6.33 7.26 -11.91% YoY % -24.50% -15.28% 54.97% 0.29% -46.13% -12.81% - Horiz. % 46.69% 61.85% 73.00% 47.11% 46.97% 87.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.96 0.91 1.12 1.60 1.71 1.07 0.98 -0.34% YoY % 5.49% -18.75% -30.00% -6.43% 59.81% 9.18% - Horiz. % 97.96% 92.86% 114.29% 163.27% 174.49% 109.18% 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
2014 Q3 Bursa Announcement.pdf 
