[FAVCO] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 111.46%
YoY- 144.83%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 144,627 693,881 467,705 355,317 156,007 530,494 356,644 -45.18%
PBT 16,057 116,344 71,392 40,973 18,586 94,915 59,945 -58.41%
Tax -3,692 -27,745 -16,753 -9,271 -3,926 -25,527 -15,114 -60.88%
NP 12,365 88,599 54,639 31,702 14,660 69,388 44,831 -57.59%
-
NP to SH 11,908 81,335 54,804 31,243 14,775 64,010 42,845 -57.37%
-
Tax Rate 22.99% 23.85% 23.47% 22.63% 21.12% 26.89% 25.21% -
Total Cost 132,262 605,282 413,066 323,615 141,347 461,106 311,813 -43.51%
-
Net Worth 725,455 712,097 688,934 660,475 670,920 659,751 666,392 5.81%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 33,484 - - - 29,888 - -
Div Payout % - 41.17% - - - 46.69% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 725,455 712,097 688,934 660,475 670,920 659,751 666,392 5.81%
NOSH 223,944 223,866 223,089 221,652 221,566 221,402 221,402 0.76%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.55% 12.77% 11.68% 8.92% 9.40% 13.08% 12.57% -
ROE 1.64% 11.42% 7.95% 4.73% 2.20% 9.70% 6.43% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 64.59 310.84 209.77 160.32 70.46 239.62 161.09 -45.59%
EPS 5.32 36.58 24.69 14.10 6.67 28.91 19.35 -57.68%
DPS 0.00 15.00 0.00 0.00 0.00 13.50 0.00 -
NAPS 3.24 3.19 3.09 2.98 3.03 2.98 3.01 5.02%
Adjusted Per Share Value based on latest NOSH - 221,652
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 61.13 293.31 197.70 150.19 65.95 224.24 150.76 -45.18%
EPS 5.03 34.38 23.17 13.21 6.25 27.06 18.11 -57.39%
DPS 0.00 14.15 0.00 0.00 0.00 12.63 0.00 -
NAPS 3.0665 3.0101 2.9122 2.7919 2.836 2.7888 2.8169 5.81%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.86 2.73 2.66 2.80 2.67 2.30 2.42 -
P/RPS 2.88 0.88 1.27 1.75 3.79 0.96 1.50 54.41%
P/EPS 34.97 7.49 10.82 19.86 40.01 7.96 12.50 98.41%
EY 2.86 13.35 9.24 5.03 2.50 12.57 8.00 -49.59%
DY 0.00 5.49 0.00 0.00 0.00 5.87 0.00 -
P/NAPS 0.57 0.86 0.86 0.94 0.88 0.77 0.80 -20.21%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 17/06/20 26/02/20 26/11/19 27/08/19 28/05/19 26/02/19 27/11/18 -
Price 2.40 2.63 2.94 2.73 2.69 2.65 2.25 -
P/RPS 3.72 0.85 1.40 1.70 3.82 1.11 1.40 91.72%
P/EPS 45.13 7.22 11.96 19.37 40.31 9.17 11.63 146.73%
EY 2.22 13.85 8.36 5.16 2.48 10.91 8.60 -59.42%
DY 0.00 5.70 0.00 0.00 0.00 5.09 0.00 -
P/NAPS 0.74 0.82 0.95 0.92 0.89 0.89 0.75 -0.89%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment