[FAVCO] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.24%
YoY- -36.51%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 309,317 125,794 581,712 390,313 243,373 92,029 603,985 -36.06%
PBT 33,941 14,555 59,470 29,047 19,638 7,728 67,476 -36.83%
Tax -8,770 -2,433 -17,669 -5,821 -4,317 -1,628 -15,144 -30.59%
NP 25,171 12,122 41,801 23,226 15,321 6,100 52,332 -38.69%
-
NP to SH 22,293 10,610 37,339 22,702 15,110 6,039 47,877 -40.00%
-
Tax Rate 25.84% 16.72% 29.71% 20.04% 21.98% 21.07% 22.44% -
Total Cost 284,146 113,672 539,911 367,087 228,052 85,929 551,653 -35.82%
-
Net Worth 733,403 721,725 707,711 590,927 579,872 766,097 761,911 -2.51%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 207,875 1,985 1,971 - 17,822 -
Div Payout % - - 556.72% 8.75% 13.05% - 37.23% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 733,403 721,725 707,711 590,927 579,872 766,097 761,911 -2.51%
NOSH 234,912 234,912 234,912 234,912 234,912 230,867 223,900 3.26%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.14% 9.64% 7.19% 5.95% 6.30% 6.63% 8.66% -
ROE 3.04% 1.47% 5.28% 3.84% 2.61% 0.79% 6.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 132.43 53.86 249.05 167.11 104.93 41.08 271.11 -38.05%
EPS 9.54 4.54 16.18 9.88 6.63 2.70 21.41 -41.74%
DPS 0.00 0.00 89.00 0.85 0.85 0.00 8.00 -
NAPS 3.14 3.09 3.03 2.53 2.50 3.42 3.42 -5.55%
Adjusted Per Share Value based on latest NOSH - 234,912
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 130.75 53.18 245.90 164.99 102.88 38.90 255.32 -36.06%
EPS 9.42 4.49 15.78 9.60 6.39 2.55 20.24 -40.02%
DPS 0.00 0.00 87.87 0.84 0.83 0.00 7.53 -
NAPS 3.1002 3.0509 2.9916 2.498 2.4512 3.2384 3.2207 -2.51%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.81 1.89 1.72 1.55 1.71 2.74 2.41 -
P/RPS 1.37 3.51 0.69 0.93 1.63 6.67 0.89 33.42%
P/EPS 18.96 41.61 10.76 15.95 26.25 101.63 11.21 42.09%
EY 5.27 2.40 9.29 6.27 3.81 0.98 8.92 -29.65%
DY 0.00 0.00 51.74 0.55 0.50 0.00 3.32 -
P/NAPS 0.58 0.61 0.57 0.61 0.68 0.80 0.70 -11.81%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 21/02/23 16/11/22 25/08/22 26/05/22 25/02/22 -
Price 1.80 1.86 1.77 1.69 1.78 2.09 2.66 -
P/RPS 1.36 3.45 0.71 1.01 1.70 5.09 0.98 24.49%
P/EPS 18.86 40.95 11.07 17.39 27.32 77.52 12.38 32.49%
EY 5.30 2.44 9.03 5.75 3.66 1.29 8.08 -24.56%
DY 0.00 0.00 50.28 0.50 0.48 0.00 3.01 -
P/NAPS 0.57 0.60 0.58 0.67 0.71 0.61 0.78 -18.91%

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