[FAVCO] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 92,970 136,769 220,782 212,721 257,139 171,647 178,952 -10.33% YoY % -32.02% -38.05% 3.79% -17.27% 49.81% -4.08% - Horiz. % 51.95% 76.43% 123.37% 118.87% 143.69% 95.92% 100.00%
PBT 18,703 16,065 21,255 17,533 28,455 10,945 23,301 -3.59% YoY % 16.42% -24.42% 21.23% -38.38% 159.98% -53.03% - Horiz. % 80.27% 68.95% 91.22% 75.25% 122.12% 46.97% 100.00%
Tax -7,642 2,746 2,454 8,603 -5,687 2,398 -3,094 16.25% YoY % -378.30% 11.90% -71.48% 251.27% -337.16% 177.50% - Horiz. % 246.99% -88.75% -79.31% -278.05% 183.81% -77.50% 100.00%
NP 11,061 18,811 23,709 26,136 22,768 13,343 20,207 -9.55% YoY % -41.20% -20.66% -9.29% 14.79% 70.64% -33.97% - Horiz. % 54.74% 93.09% 117.33% 129.34% 112.67% 66.03% 100.00%
NP to SH 10,689 20,213 24,448 25,727 24,133 13,118 20,221 -10.07% YoY % -47.12% -17.32% -4.97% 6.61% 83.97% -35.13% - Horiz. % 52.86% 99.96% 120.90% 127.23% 119.35% 64.87% 100.00%
Tax Rate 40.86 % -17.09 % -11.55 % -49.07 % 19.99 % -21.91 % 13.28 % 20.58% YoY % 339.09% -47.97% 76.46% -345.47% 191.24% -264.98% - Horiz. % 307.68% -128.69% -86.97% -369.50% 150.53% -164.98% 100.00%
Total Cost 81,909 117,958 197,073 186,585 234,371 158,304 158,745 -10.43% YoY % -30.56% -40.15% 5.62% -20.39% 48.05% -0.28% - Horiz. % 51.60% 74.31% 124.14% 117.54% 147.64% 99.72% 100.00%
Net Worth 628,756 590,851 548,653 458,479 401,493 316,641 238,186 17.54% YoY % 6.42% 7.69% 19.67% 14.19% 26.80% 32.94% - Horiz. % 263.98% 248.06% 230.35% 192.49% 168.56% 132.94% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 29,888 33,193 32,919 26,074 21,702 15,733 10,745 18.57% YoY % -9.96% 0.83% 26.25% 20.15% 37.94% 46.42% - Horiz. % 278.15% 308.92% 306.36% 242.66% 201.97% 146.42% 100.00%
Div Payout % 279.62 % 164.22 % 134.65 % 101.35 % 89.93 % 119.94 % 53.14 % 31.85% YoY % 70.27% 21.96% 32.86% 12.70% -25.02% 125.71% - Horiz. % 526.19% 309.03% 253.39% 190.72% 169.23% 225.71% 100.00%
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 628,756 590,851 548,653 458,479 401,493 316,641 238,186 17.54% YoY % 6.42% 7.69% 19.67% 14.19% 26.80% 32.94% - Horiz. % 263.98% 248.06% 230.35% 192.49% 168.56% 132.94% 100.00%
NOSH 221,393 221,292 219,461 217,288 217,023 196,671 179,087 3.59% YoY % 0.05% 0.83% 1.00% 0.12% 10.35% 9.82% - Horiz. % 123.62% 123.57% 122.54% 121.33% 121.18% 109.82% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.90 % 13.75 % 10.74 % 12.29 % 8.85 % 7.77 % 11.29 % 0.88% YoY % -13.45% 28.03% -12.61% 38.87% 13.90% -31.18% - Horiz. % 105.40% 121.79% 95.13% 108.86% 78.39% 68.82% 100.00%
ROE 1.70 % 3.42 % 4.46 % 5.61 % 6.01 % 4.14 % 8.49 % -23.49% YoY % -50.29% -23.32% -20.50% -6.66% 45.17% -51.24% - Horiz. % 20.02% 40.28% 52.53% 66.08% 70.79% 48.76% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 41.99 61.80 100.60 97.90 118.48 87.28 99.92 -13.44% YoY % -32.06% -38.57% 2.76% -17.37% 35.75% -12.65% - Horiz. % 42.02% 61.85% 100.68% 97.98% 118.57% 87.35% 100.00%
EPS 4.83 9.13 11.14 11.84 11.12 6.67 11.29 -13.18% YoY % -47.10% -18.04% -5.91% 6.47% 66.72% -40.92% - Horiz. % 42.78% 80.87% 98.67% 104.87% 98.49% 59.08% 100.00%
DPS 13.50 15.00 15.00 12.00 10.00 8.00 6.00 14.46% YoY % -10.00% 0.00% 25.00% 20.00% 25.00% 33.33% - Horiz. % 225.00% 250.00% 250.00% 200.00% 166.67% 133.33% 100.00%
NAPS 2.8400 2.6700 2.5000 2.1100 1.8500 1.6100 1.3300 13.46% YoY % 6.37% 6.80% 18.48% 14.05% 14.91% 21.05% - Horiz. % 213.53% 200.75% 187.97% 158.65% 139.10% 121.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,171 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 39.53 58.16 93.88 90.45 109.34 72.99 76.09 -10.33% YoY % -32.03% -38.05% 3.79% -17.28% 49.80% -4.07% - Horiz. % 51.95% 76.44% 123.38% 118.87% 143.70% 95.93% 100.00%
EPS 4.55 8.59 10.40 10.94 10.26 5.58 8.60 -10.06% YoY % -47.03% -17.40% -4.94% 6.63% 83.87% -35.12% - Horiz. % 52.91% 99.88% 120.93% 127.21% 119.30% 64.88% 100.00%
DPS 12.71 14.11 14.00 11.09 9.23 6.69 4.57 18.57% YoY % -9.92% 0.79% 26.24% 20.15% 37.97% 46.39% - Horiz. % 278.12% 308.75% 306.35% 242.67% 201.97% 146.39% 100.00%
NAPS 2.6736 2.5124 2.3330 1.9496 1.7072 1.3464 1.0128 17.54% YoY % 6.42% 7.69% 19.67% 14.20% 26.80% 32.94% - Horiz. % 263.98% 248.06% 230.35% 192.50% 168.56% 132.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.7300 2.3800 2.7400 2.7500 3.1500 1.6500 1.2200 -
P/RPS 6.50 3.85 2.72 2.81 2.66 1.89 1.22 32.12% YoY % 68.83% 41.54% -3.20% 5.64% 40.74% 54.92% - Horiz. % 532.79% 315.57% 222.95% 230.33% 218.03% 154.92% 100.00%
P/EPS 56.54 26.06 24.60 23.23 28.33 24.74 10.80 31.74% YoY % 116.96% 5.93% 5.90% -18.00% 14.51% 129.07% - Horiz. % 523.52% 241.30% 227.78% 215.09% 262.31% 229.07% 100.00%
EY 1.77 3.84 4.07 4.31 3.53 4.04 9.26 -24.08% YoY % -53.91% -5.65% -5.57% 22.10% -12.62% -56.37% - Horiz. % 19.11% 41.47% 43.95% 46.54% 38.12% 43.63% 100.00%
DY 4.95 6.30 5.47 4.36 3.17 4.85 4.92 0.10% YoY % -21.43% 15.17% 25.46% 37.54% -34.64% -1.42% - Horiz. % 100.61% 128.05% 111.18% 88.62% 64.43% 98.58% 100.00%
P/NAPS 0.96 0.89 1.10 1.30 1.70 1.02 0.92 0.71% YoY % 7.87% -19.09% -15.38% -23.53% 66.67% 10.87% - Horiz. % 104.35% 96.74% 119.57% 141.30% 184.78% 110.87% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 25/02/16 26/02/15 25/02/14 25/02/13 22/02/12 -
Price 2.6200 2.6800 2.8700 3.1100 3.4800 1.5700 1.2500 -
P/RPS 6.24 4.34 2.85 3.18 2.94 1.80 1.25 30.70% YoY % 43.78% 52.28% -10.38% 8.16% 63.33% 44.00% - Horiz. % 499.20% 347.20% 228.00% 254.40% 235.20% 144.00% 100.00%
P/EPS 54.27 29.34 25.76 26.27 31.29 23.54 11.07 30.31% YoY % 84.97% 13.90% -1.94% -16.04% 32.92% 112.65% - Horiz. % 490.24% 265.04% 232.70% 237.31% 282.66% 212.65% 100.00%
EY 1.84 3.41 3.88 3.81 3.20 4.25 9.03 -23.27% YoY % -46.04% -12.11% 1.84% 19.06% -24.71% -52.93% - Horiz. % 20.38% 37.76% 42.97% 42.19% 35.44% 47.07% 100.00%
DY 5.15 5.60 5.23 3.86 2.87 5.10 4.80 1.18% YoY % -8.04% 7.07% 35.49% 34.49% -43.73% 6.25% - Horiz. % 107.29% 116.67% 108.96% 80.42% 59.79% 106.25% 100.00%
P/NAPS 0.92 1.00 1.15 1.47 1.88 0.98 0.94 -0.36% YoY % -8.00% -13.04% -21.77% -21.81% 91.84% 4.26% - Horiz. % 97.87% 106.38% 122.34% 156.38% 200.00% 104.26% 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 Q4 Bursa Announcement.pdf 
