[FAVCO] YoY Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 164,554 168,150 126,398 283,813 180,325 177,704 190,917 -2.45% YoY % -2.14% 33.03% -55.46% 57.39% 1.47% -6.92% - Horiz. % 86.19% 88.07% 66.21% 148.66% 94.45% 93.08% 100.00%
PBT 40,765 26,751 18,716 40,438 30,687 22,048 25,072 8.43% YoY % 52.39% 42.93% -53.72% 31.78% 39.18% -12.06% - Horiz. % 162.59% 106.70% 74.65% 161.29% 122.40% 87.94% 100.00%
Tax -9,071 -6,373 4,274 -9,453 -9,060 -861 -6,751 5.04% YoY % -42.33% -249.11% 145.21% -4.34% -952.26% 87.25% - Horiz. % 134.37% 94.40% -63.31% 140.02% 134.20% 12.75% 100.00%
NP 31,694 20,378 22,990 30,985 21,627 21,187 18,321 9.56% YoY % 55.53% -11.36% -25.80% 43.27% 2.08% 15.64% - Horiz. % 172.99% 111.23% 125.48% 169.12% 118.04% 115.64% 100.00%
NP to SH 30,084 20,126 23,167 31,175 23,497 21,701 18,597 8.34% YoY % 49.48% -13.13% -25.69% 32.68% 8.28% 16.69% - Horiz. % 161.77% 108.22% 124.57% 167.63% 126.35% 116.69% 100.00%
Tax Rate 22.25 % 23.82 % -22.84 % 23.38 % 29.52 % 3.91 % 26.93 % -3.13% YoY % -6.59% 204.29% -197.69% -20.80% 654.99% -85.48% - Horiz. % 82.62% 88.45% -84.81% 86.82% 109.62% 14.52% 100.00%
Total Cost 132,860 147,772 103,408 252,828 158,698 156,517 172,596 -4.27% YoY % -10.09% 42.90% -59.10% 59.31% 1.39% -9.32% - Horiz. % 76.98% 85.62% 59.91% 146.49% 91.95% 90.68% 100.00%
Net Worth 666,392 615,472 569,208 526,501 430,561 372,384 274,117 15.95% YoY % 8.27% 8.13% 8.11% 22.28% 15.62% 35.85% - Horiz. % 243.10% 224.53% 207.65% 192.07% 157.07% 135.85% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 666,392 615,472 569,208 526,501 430,561 372,384 274,117 15.95% YoY % 8.27% 8.13% 8.11% 22.28% 15.62% 35.85% - Horiz. % 243.10% 224.53% 207.65% 192.07% 157.07% 135.85% 100.00%
NOSH 221,393 221,393 221,481 218,465 216,362 214,013 179,161 3.59% YoY % 0.00% -0.04% 1.38% 0.97% 1.10% 19.45% - Horiz. % 123.57% 123.57% 123.62% 121.94% 120.76% 119.45% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.26 % 12.12 % 18.19 % 10.92 % 11.99 % 11.92 % 9.60 % 12.30% YoY % 58.91% -33.37% 66.58% -8.92% 0.59% 24.17% - Horiz. % 200.62% 126.25% 189.48% 113.75% 124.90% 124.17% 100.00%
ROE 4.51 % 3.27 % 4.07 % 5.92 % 5.46 % 5.83 % 6.78 % -6.57% YoY % 37.92% -19.66% -31.25% 8.42% -6.35% -14.01% - Horiz. % 66.52% 48.23% 60.03% 87.32% 80.53% 85.99% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 74.33 75.95 57.07 129.91 83.34 83.03 106.56 -5.82% YoY % -2.13% 33.08% -56.07% 55.88% 0.37% -22.08% - Horiz. % 69.75% 71.27% 53.56% 121.91% 78.21% 77.92% 100.00%
EPS 13.59 9.09 10.46 14.27 10.86 10.14 10.38 4.59% YoY % 49.50% -13.10% -26.70% 31.40% 7.10% -2.31% - Horiz. % 130.92% 87.57% 100.77% 137.48% 104.62% 97.69% 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 3.0100 2.7800 2.5700 2.4100 1.9900 1.7400 1.5300 11.93% YoY % 8.27% 8.17% 6.64% 21.11% 14.37% 13.73% - Horiz. % 196.73% 181.70% 167.97% 157.52% 130.07% 113.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 69.95 71.48 53.73 120.64 76.65 75.54 81.15 -2.44% YoY % -2.14% 33.04% -55.46% 57.39% 1.47% -6.91% - Horiz. % 86.20% 88.08% 66.21% 148.66% 94.45% 93.09% 100.00%
EPS 12.79 8.56 9.85 13.25 9.99 9.22 7.91 8.33% YoY % 49.42% -13.10% -25.66% 32.63% 8.35% 16.56% - Horiz. % 161.69% 108.22% 124.53% 167.51% 126.30% 116.56% 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 2.8327 2.6162 2.4196 2.2380 1.8302 1.5829 1.1652 15.95% YoY % 8.28% 8.13% 8.11% 22.28% 15.62% 35.85% - Horiz. % 243.11% 224.53% 207.66% 192.07% 157.07% 135.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.4200 2.6100 2.3300 2.4400 3.3500 2.6800 1.7500 -
P/RPS 3.26 3.44 4.08 1.88 4.02 3.23 1.64 12.13% YoY % -5.23% -15.69% 117.02% -53.23% 24.46% 96.95% - Horiz. % 198.78% 209.76% 248.78% 114.63% 245.12% 196.95% 100.00%
P/EPS 17.81 28.71 22.28 17.10 30.85 26.43 16.86 0.92% YoY % -37.97% 28.86% 30.29% -44.57% 16.72% 56.76% - Horiz. % 105.63% 170.28% 132.15% 101.42% 182.98% 156.76% 100.00%
EY 5.62 3.48 4.49 5.85 3.24 3.78 5.93 -0.89% YoY % 61.49% -22.49% -23.25% 80.56% -14.29% -36.26% - Horiz. % 94.77% 58.68% 75.72% 98.65% 54.64% 63.74% 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 0.80 0.94 0.91 1.01 1.68 1.54 1.14 -5.73% YoY % -14.89% 3.30% -9.90% -39.88% 9.09% 35.09% - Horiz. % 70.18% 82.46% 79.82% 88.60% 147.37% 135.09% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 26/11/12 -
Price 2.2500 2.6800 2.3300 2.6900 3.1800 2.9700 1.6400 -
P/RPS 3.03 3.53 4.08 2.07 3.82 3.58 1.54 11.93% YoY % -14.16% -13.48% 97.10% -45.81% 6.70% 132.47% - Horiz. % 196.75% 229.22% 264.94% 134.42% 248.05% 232.47% 100.00%
P/EPS 16.56 29.48 22.28 18.85 29.28 29.29 15.80 0.79% YoY % -43.83% 32.32% 18.20% -35.62% -0.03% 85.38% - Horiz. % 104.81% 186.58% 141.01% 119.30% 185.32% 185.38% 100.00%
EY 6.04 3.39 4.49 5.30 3.42 3.41 6.33 -0.78% YoY % 78.17% -24.50% -15.28% 54.97% 0.29% -46.13% - Horiz. % 95.42% 53.55% 70.93% 83.73% 54.03% 53.87% 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 0.75 0.96 0.91 1.12 1.60 1.71 1.07 -5.75% YoY % -21.87% 5.49% -18.75% -30.00% -6.43% 59.81% - Horiz. % 70.09% 89.72% 85.05% 104.67% 149.53% 159.81% 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
2015 Q3 Bursa Announcement.pdf 
