[FAVCO] YoY Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 114,296 152,945 200,766 156,088 163,634 129,101 85,181 5.02% YoY % -25.27% -23.82% 28.62% -4.61% 26.75% 51.56% - Horiz. % 134.18% 179.55% 235.69% 183.24% 192.10% 151.56% 100.00%
PBT 16,753 18,536 29,686 16,979 14,746 10,997 4,183 25.99% YoY % -9.62% -37.56% 74.84% 15.14% 34.09% 162.90% - Horiz. % 400.50% 443.13% 709.68% 405.90% 352.52% 262.90% 100.00%
Tax -3,762 -7,305 -7,022 -6,715 -4,429 -733 -316 51.05% YoY % 48.50% -4.03% -4.57% -51.61% -504.23% -131.96% - Horiz. % 1,190.51% 2,311.71% 2,222.15% 2,125.00% 1,401.58% 231.96% 100.00%
NP 12,991 11,231 22,664 10,264 10,317 10,264 3,867 22.36% YoY % 15.67% -50.45% 120.81% -0.51% 0.52% 165.43% - Horiz. % 335.95% 290.43% 586.09% 265.43% 266.80% 265.43% 100.00%
NP to SH 12,837 11,373 22,497 12,006 10,479 10,282 3,867 22.11% YoY % 12.87% -49.45% 87.38% 14.57% 1.92% 165.89% - Horiz. % 331.96% 294.10% 581.77% 310.47% 270.99% 265.89% 100.00%
Tax Rate 22.46 % 39.41 % 23.65 % 39.55 % 30.04 % 6.67 % 7.55 % 19.91% YoY % -43.01% 66.64% -40.20% 31.66% 350.37% -11.66% - Horiz. % 297.48% 521.99% 313.24% 523.84% 397.88% 88.34% 100.00%
Total Cost 101,305 141,714 178,102 145,824 153,317 118,837 81,314 3.73% YoY % -28.51% -20.43% 22.13% -4.89% 29.01% 46.15% - Horiz. % 124.58% 174.28% 219.03% 179.33% 188.55% 146.15% 100.00%
Net Worth 611,044 551,085 478,659 413,109 352,128 247,197 200,445 20.39% YoY % 10.88% 15.13% 15.87% 17.32% 42.45% 23.32% - Horiz. % 304.84% 274.93% 238.80% 206.10% 175.67% 123.32% 100.00%
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 611,044 551,085 478,659 413,109 352,128 247,197 200,445 20.39% YoY % 10.88% 15.13% 15.87% 17.32% 42.45% 23.32% - Horiz. % 304.84% 274.93% 238.80% 206.10% 175.67% 123.32% 100.00%
NOSH 221,393 219,555 217,572 215,161 212,125 179,128 177,385 3.76% YoY % 0.84% 0.91% 1.12% 1.43% 18.42% 0.98% - Horiz. % 124.81% 123.77% 122.66% 121.30% 119.58% 100.98% 100.00%
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.37 % 7.34 % 11.29 % 6.58 % 6.30 % 7.95 % 4.54 % 16.52% YoY % 54.90% -34.99% 71.58% 4.44% -20.75% 75.11% - Horiz. % 250.44% 161.67% 248.68% 144.93% 138.77% 175.11% 100.00%
ROE 2.10 % 2.06 % 4.70 % 2.91 % 2.98 % 4.16 % 1.93 % 1.42% YoY % 1.94% -56.17% 61.51% -2.35% -28.37% 115.54% - Horiz. % 108.81% 106.74% 243.52% 150.78% 154.40% 215.54% 100.00%
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 51.63 69.66 92.28 72.54 77.14 72.07 48.02 1.21% YoY % -25.88% -24.51% 27.21% -5.96% 7.03% 50.08% - Horiz. % 107.52% 145.06% 192.17% 151.06% 160.64% 150.08% 100.00%
EPS 5.80 5.18 10.34 5.58 4.94 5.74 2.18 17.70% YoY % 11.97% -49.90% 85.30% 12.96% -13.94% 163.30% - Horiz. % 266.06% 237.61% 474.31% 255.96% 226.61% 263.30% 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 2.7600 2.5100 2.2000 1.9200 1.6600 1.3800 1.1300 16.03% YoY % 9.96% 14.09% 14.58% 15.66% 20.29% 22.12% - Horiz. % 244.25% 222.12% 194.69% 169.91% 146.90% 122.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.58 65.01 85.34 66.35 69.56 54.88 36.21 5.02% YoY % -25.27% -23.82% 28.62% -4.61% 26.75% 51.56% - Horiz. % 134.16% 179.54% 235.68% 183.24% 192.10% 151.56% 100.00%
EPS 5.46 4.83 9.56 5.10 4.45 4.37 1.64 22.17% YoY % 13.04% -49.48% 87.45% 14.61% 1.83% 166.46% - Horiz. % 332.93% 294.51% 582.93% 310.98% 271.34% 266.46% 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 2.5974 2.3425 2.0347 1.7560 1.4968 1.0508 0.8520 20.40% YoY % 10.88% 15.13% 15.87% 17.32% 42.44% 23.33% - Horiz. % 304.86% 274.94% 238.81% 206.10% 175.68% 123.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.7200 2.7900 2.7900 3.8100 1.7500 1.3600 1.0700 -
P/RPS 5.27 4.01 3.02 5.25 2.27 1.89 2.23 15.40% YoY % 31.42% 32.78% -42.48% 131.28% 20.11% -15.25% - Horiz. % 236.32% 179.82% 135.43% 235.43% 101.79% 84.75% 100.00%
P/EPS 46.91 53.86 26.98 68.28 35.43 23.69 49.08 -0.75% YoY % -12.90% 99.63% -60.49% 92.72% 49.56% -51.73% - Horiz. % 95.58% 109.74% 54.97% 139.12% 72.19% 48.27% 100.00%
EY 2.13 1.86 3.71 1.46 2.82 4.22 2.04 0.72% YoY % 14.52% -49.87% 154.11% -48.23% -33.18% 106.86% - Horiz. % 104.41% 91.18% 181.86% 71.57% 138.24% 206.86% 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 0.99 1.11 1.27 1.98 1.05 0.99 0.95 0.69% YoY % -10.81% -12.60% -35.86% 88.57% 6.06% 4.21% - Horiz. % 104.21% 116.84% 133.68% 208.42% 110.53% 104.21% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 27/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 -
Price 2.8700 2.7000 2.8000 3.5400 2.6400 1.4500 1.4200 -
P/RPS 5.56 3.88 3.03 4.88 3.42 2.01 2.96 11.07% YoY % 43.30% 28.05% -37.91% 42.69% 70.15% -32.09% - Horiz. % 187.84% 131.08% 102.36% 164.86% 115.54% 67.91% 100.00%
P/EPS 49.50 52.12 27.08 63.44 53.44 25.26 65.14 -4.47% YoY % -5.03% 92.47% -57.31% 18.71% 111.56% -61.22% - Horiz. % 75.99% 80.01% 41.57% 97.39% 82.04% 38.78% 100.00%
EY 2.02 1.92 3.69 1.58 1.87 3.96 1.54 4.62% YoY % 5.21% -47.97% 133.54% -15.51% -52.78% 157.14% - Horiz. % 131.17% 124.68% 239.61% 102.60% 121.43% 257.14% 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 1.04 1.08 1.27 1.84 1.59 1.05 1.26 -3.14% YoY % -3.70% -14.96% -30.98% 15.72% 51.43% -16.67% - Horiz. % 82.54% 85.71% 100.79% 146.03% 126.19% 83.33% 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 Q1 Bursa Announcement.pdf 
