[FAVCO] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -76.43%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 569,381 379,501 176,439 759,280 459,352 309,317 125,794 172.87%
PBT 35,575 32,900 18,977 85,110 53,890 33,941 14,555 81.15%
Tax -17,658 -10,246 -4,921 -23,911 -13,985 -8,770 -2,433 273.50%
NP 17,917 22,654 14,056 61,199 39,905 25,171 12,122 29.66%
-
NP to SH 10,980 18,557 12,022 51,001 34,395 22,293 10,610 2.30%
-
Tax Rate 49.64% 31.14% 25.93% 28.09% 25.95% 25.84% 16.72% -
Total Cost 551,464 356,847 162,383 698,081 419,447 284,146 113,672 185.75%
-
Net Worth 740,262 762,970 775,681 766,227 742,746 733,403 721,725 1.70%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 21,024 - - - -
Div Payout % - - - 41.22% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 740,262 762,970 775,681 766,227 742,746 733,403 721,725 1.70%
NOSH 236,548 235,586 235,054 234,954 234,912 234,912 234,912 0.46%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.15% 5.97% 7.97% 8.06% 8.69% 8.14% 9.64% -
ROE 1.48% 2.43% 1.55% 6.66% 4.63% 3.04% 1.47% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 242.29 162.15 75.52 325.03 196.67 132.43 53.86 171.76%
EPS 4.69 7.94 5.15 21.83 14.73 9.54 4.54 2.18%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 3.15 3.26 3.32 3.28 3.18 3.14 3.09 1.28%
Adjusted Per Share Value based on latest NOSH - 235,054
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 240.68 160.42 74.58 320.95 194.17 130.75 53.17 172.89%
EPS 4.64 7.84 5.08 21.56 14.54 9.42 4.48 2.36%
DPS 0.00 0.00 0.00 8.89 0.00 0.00 0.00 -
NAPS 3.1291 3.2251 3.2788 3.2389 3.1396 3.1001 3.0508 1.69%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.86 2.10 2.16 1.78 1.83 1.81 1.89 -
P/RPS 0.77 1.30 2.86 0.55 0.93 1.37 3.51 -63.52%
P/EPS 39.81 26.49 41.98 8.15 12.43 18.96 41.61 -2.89%
EY 2.51 3.78 2.38 12.27 8.05 5.27 2.40 3.02%
DY 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.65 0.54 0.58 0.58 0.61 -2.19%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 27/08/24 28/05/24 26/02/24 23/11/23 24/08/23 25/05/23 -
Price 1.83 1.97 2.28 1.94 1.73 1.80 1.86 -
P/RPS 0.76 1.21 3.02 0.60 0.88 1.36 3.45 -63.42%
P/EPS 39.17 24.85 44.31 8.89 11.75 18.86 40.95 -2.91%
EY 2.55 4.02 2.26 11.25 8.51 5.30 2.44 2.97%
DY 0.00 0.00 0.00 4.64 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.69 0.59 0.54 0.57 0.60 -2.22%

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