[FAVCO] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -71.58%
YoY- 75.69%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 759,280 459,352 309,317 125,794 581,712 390,313 243,373 113.06%
PBT 85,110 53,890 33,941 14,555 59,470 29,047 19,638 165.11%
Tax -23,911 -13,985 -8,770 -2,433 -17,669 -5,821 -4,317 212.07%
NP 61,199 39,905 25,171 12,122 41,801 23,226 15,321 151.11%
-
NP to SH 51,001 34,395 22,293 10,610 37,339 22,702 15,110 124.51%
-
Tax Rate 28.09% 25.95% 25.84% 16.72% 29.71% 20.04% 21.98% -
Total Cost 698,081 419,447 284,146 113,672 539,911 367,087 228,052 110.39%
-
Net Worth 766,227 742,746 733,403 721,725 707,711 590,927 579,872 20.35%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 21,024 - - - 207,875 1,985 1,971 382.48%
Div Payout % 41.22% - - - 556.72% 8.75% 13.05% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 766,227 742,746 733,403 721,725 707,711 590,927 579,872 20.35%
NOSH 234,954 234,912 234,912 234,912 234,912 234,912 234,912 0.01%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.06% 8.69% 8.14% 9.64% 7.19% 5.95% 6.30% -
ROE 6.66% 4.63% 3.04% 1.47% 5.28% 3.84% 2.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 325.03 196.67 132.43 53.86 249.05 167.11 104.93 112.05%
EPS 21.83 14.73 9.54 4.54 16.18 9.88 6.63 120.84%
DPS 9.00 0.00 0.00 0.00 89.00 0.85 0.85 380.11%
NAPS 3.28 3.18 3.14 3.09 3.03 2.53 2.50 19.78%
Adjusted Per Share Value based on latest NOSH - 234,912
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 320.95 194.17 130.75 53.17 245.89 164.99 102.88 113.06%
EPS 21.56 14.54 9.42 4.48 15.78 9.60 6.39 124.45%
DPS 8.89 0.00 0.00 0.00 87.87 0.84 0.83 383.80%
NAPS 3.2389 3.1396 3.1001 3.0508 2.9915 2.4979 2.4512 20.35%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.78 1.83 1.81 1.89 1.72 1.55 1.71 -
P/RPS 0.55 0.93 1.37 3.51 0.69 0.93 1.63 -51.43%
P/EPS 8.15 12.43 18.96 41.61 10.76 15.95 26.25 -54.05%
EY 12.27 8.05 5.27 2.40 9.29 6.27 3.81 117.61%
DY 5.06 0.00 0.00 0.00 51.74 0.55 0.50 365.89%
P/NAPS 0.54 0.58 0.58 0.61 0.57 0.61 0.68 -14.20%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 23/11/23 24/08/23 25/05/23 21/02/23 16/11/22 25/08/22 -
Price 1.94 1.73 1.80 1.86 1.77 1.69 1.78 -
P/RPS 0.60 0.88 1.36 3.45 0.71 1.01 1.70 -49.96%
P/EPS 8.89 11.75 18.86 40.95 11.07 17.39 27.32 -52.59%
EY 11.25 8.51 5.30 2.44 9.03 5.75 3.66 110.97%
DY 4.64 0.00 0.00 0.00 50.28 0.50 0.48 351.91%
P/NAPS 0.59 0.54 0.57 0.60 0.58 0.67 0.71 -11.58%

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