[FAVCO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 48.41%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 372,466 242,053 144,627 693,881 467,705 355,317 156,007 78.35%
PBT 40,895 27,611 16,057 116,344 71,392 40,973 18,586 68.92%
Tax -13,383 -6,644 -3,692 -27,745 -16,753 -9,271 -3,926 125.99%
NP 27,512 20,967 12,365 88,599 54,639 31,702 14,660 51.97%
-
NP to SH 23,593 19,477 11,908 81,335 54,804 31,243 14,775 36.50%
-
Tax Rate 32.73% 24.06% 22.99% 23.85% 23.47% 22.63% 21.12% -
Total Cost 344,954 221,086 132,262 605,282 413,066 323,615 141,347 80.97%
-
Net Worth 714,352 743,464 725,455 712,097 688,934 660,475 670,920 4.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 33,484 - - - -
Div Payout % - - - 41.17% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 714,352 743,464 725,455 712,097 688,934 660,475 670,920 4.25%
NOSH 223,944 223,944 223,944 223,866 223,089 221,652 221,566 0.71%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.39% 8.66% 8.55% 12.77% 11.68% 8.92% 9.40% -
ROE 3.30% 2.62% 1.64% 11.42% 7.95% 4.73% 2.20% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 166.33 108.09 64.59 310.84 209.77 160.32 70.46 77.01%
EPS 10.54 8.70 5.32 36.58 24.69 14.10 6.67 35.55%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.19 3.32 3.24 3.19 3.09 2.98 3.03 3.48%
Adjusted Per Share Value based on latest NOSH - 223,866
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 158.10 102.74 61.39 294.53 198.53 150.82 66.22 78.35%
EPS 10.01 8.27 5.05 34.52 23.26 13.26 6.27 36.48%
DPS 0.00 0.00 0.00 14.21 0.00 0.00 0.00 -
NAPS 3.0322 3.1558 3.0794 3.0227 2.9243 2.8035 2.8479 4.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.35 2.20 1.86 2.73 2.66 2.80 2.67 -
P/RPS 1.41 2.04 2.88 0.88 1.27 1.75 3.79 -48.17%
P/EPS 22.31 25.29 34.97 7.49 10.82 19.86 40.01 -32.18%
EY 4.48 3.95 2.86 13.35 9.24 5.03 2.50 47.37%
DY 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.57 0.86 0.86 0.94 0.88 -10.88%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 17/06/20 26/02/20 26/11/19 27/08/19 28/05/19 -
Price 2.18 2.02 2.40 2.63 2.94 2.73 2.69 -
P/RPS 1.31 1.87 3.72 0.85 1.40 1.70 3.82 -50.91%
P/EPS 20.69 23.22 45.13 7.22 11.96 19.37 40.31 -35.81%
EY 4.83 4.31 2.22 13.85 8.36 5.16 2.48 55.76%
DY 0.00 0.00 0.00 5.70 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.74 0.82 0.95 0.92 0.89 -16.38%

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