[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 49.4%
YoY- 1.46%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 467,705 355,317 156,007 530,494 356,644 192,090 102,247 175.30%
PBT 71,392 40,973 18,586 94,915 59,945 19,180 8,965 298.27%
Tax -16,753 -9,271 -3,926 -25,527 -15,114 -6,043 -2,608 245.16%
NP 54,639 31,702 14,660 69,388 44,831 13,137 6,357 319.04%
-
NP to SH 54,804 31,243 14,775 64,010 42,845 12,761 5,509 361.90%
-
Tax Rate 23.47% 22.63% 21.12% 26.89% 25.21% 31.51% 29.09% -
Total Cost 413,066 323,615 141,347 461,106 311,813 178,953 95,890 164.51%
-
Net Worth 688,934 660,475 670,920 659,751 666,392 602,188 622,114 7.03%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 29,888 - - - -
Div Payout % - - - 46.69% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 688,934 660,475 670,920 659,751 666,392 602,188 622,114 7.03%
NOSH 223,089 221,652 221,566 221,402 221,402 221,402 221,402 0.50%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.68% 8.92% 9.40% 13.08% 12.57% 6.84% 6.22% -
ROE 7.95% 4.73% 2.20% 9.70% 6.43% 2.12% 0.89% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 209.77 160.32 70.46 239.62 161.09 86.76 46.18 174.02%
EPS 24.69 14.10 6.67 28.91 19.35 5.76 2.49 360.90%
DPS 0.00 0.00 0.00 13.50 0.00 0.00 0.00 -
NAPS 3.09 2.98 3.03 2.98 3.01 2.72 2.81 6.53%
Adjusted Per Share Value based on latest NOSH - 221,402
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 197.71 150.20 65.95 224.25 150.76 81.20 43.22 175.31%
EPS 23.17 13.21 6.25 27.06 18.11 5.39 2.33 361.78%
DPS 0.00 0.00 0.00 12.63 0.00 0.00 0.00 -
NAPS 2.9123 2.792 2.8361 2.7889 2.817 2.5456 2.6298 7.03%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.66 2.80 2.67 2.30 2.42 2.50 2.56 -
P/RPS 1.27 1.75 3.79 0.96 1.50 2.88 5.54 -62.50%
P/EPS 10.82 19.86 40.01 7.96 12.50 43.37 102.88 -77.68%
EY 9.24 5.03 2.50 12.57 8.00 2.31 0.97 348.75%
DY 0.00 0.00 0.00 5.87 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.88 0.77 0.80 0.92 0.91 -3.69%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 28/05/19 26/02/19 27/11/18 28/08/18 25/05/18 -
Price 2.94 2.73 2.69 2.65 2.25 2.64 2.50 -
P/RPS 1.40 1.70 3.82 1.11 1.40 3.04 5.41 -59.35%
P/EPS 11.96 19.37 40.31 9.17 11.63 45.80 100.47 -75.76%
EY 8.36 5.16 2.48 10.91 8.60 2.18 1.00 311.38%
DY 0.00 0.00 0.00 5.09 0.00 0.00 0.00 -
P/NAPS 0.95 0.92 0.89 0.89 0.75 0.97 0.89 4.44%

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