[FAVCO] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 110.11%
YoY- 47.54%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 176,439 759,280 459,352 309,317 125,794 581,712 390,313 -41.07%
PBT 18,977 85,110 53,890 33,941 14,555 59,470 29,047 -24.68%
Tax -4,921 -23,911 -13,985 -8,770 -2,433 -17,669 -5,821 -10.58%
NP 14,056 61,199 39,905 25,171 12,122 41,801 23,226 -28.43%
-
NP to SH 12,022 51,001 34,395 22,293 10,610 37,339 22,702 -34.51%
-
Tax Rate 25.93% 28.09% 25.95% 25.84% 16.72% 29.71% 20.04% -
Total Cost 162,383 698,081 419,447 284,146 113,672 539,911 367,087 -41.91%
-
Net Worth 775,681 766,227 742,746 733,403 721,725 707,711 590,927 19.86%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 21,024 - - - 207,875 1,985 -
Div Payout % - 41.22% - - - 556.72% 8.75% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 775,681 766,227 742,746 733,403 721,725 707,711 590,927 19.86%
NOSH 235,054 234,954 234,912 234,912 234,912 234,912 234,912 0.04%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.97% 8.06% 8.69% 8.14% 9.64% 7.19% 5.95% -
ROE 1.55% 6.66% 4.63% 3.04% 1.47% 5.28% 3.84% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 75.52 325.03 196.67 132.43 53.86 249.05 167.11 -41.08%
EPS 5.15 21.83 14.73 9.54 4.54 16.18 9.88 -35.20%
DPS 0.00 9.00 0.00 0.00 0.00 89.00 0.85 -
NAPS 3.32 3.28 3.18 3.14 3.09 3.03 2.53 19.84%
Adjusted Per Share Value based on latest NOSH - 234,912
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 74.58 320.96 194.18 130.75 53.18 245.90 164.99 -41.07%
EPS 5.08 21.56 14.54 9.42 4.49 15.78 9.60 -34.55%
DPS 0.00 8.89 0.00 0.00 0.00 87.87 0.84 -
NAPS 3.279 3.239 3.1397 3.1002 3.0509 2.9916 2.498 19.86%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.16 1.78 1.83 1.81 1.89 1.72 1.55 -
P/RPS 2.86 0.55 0.93 1.37 3.51 0.69 0.93 111.32%
P/EPS 41.98 8.15 12.43 18.96 41.61 10.76 15.95 90.51%
EY 2.38 12.27 8.05 5.27 2.40 9.29 6.27 -47.54%
DY 0.00 5.06 0.00 0.00 0.00 51.74 0.55 -
P/NAPS 0.65 0.54 0.58 0.58 0.61 0.57 0.61 4.32%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 26/02/24 23/11/23 24/08/23 25/05/23 21/02/23 16/11/22 -
Price 2.28 1.94 1.73 1.80 1.86 1.77 1.69 -
P/RPS 3.02 0.60 0.88 1.36 3.45 0.71 1.01 107.41%
P/EPS 44.31 8.89 11.75 18.86 40.95 11.07 17.39 86.44%
EY 2.26 11.25 8.51 5.30 2.44 9.03 5.75 -46.31%
DY 0.00 4.64 0.00 0.00 0.00 50.28 0.50 -
P/NAPS 0.69 0.59 0.54 0.57 0.60 0.58 0.67 1.97%

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