[FAVCO] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 43.07%
YoY- -21.68%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 97,426 144,627 226,176 112,388 199,310 156,007 173,850 -32.05%
PBT 11,554 16,057 44,952 30,419 22,387 18,586 34,970 -52.23%
Tax -2,952 -3,692 -10,992 -7,482 -5,345 -3,926 -10,413 -56.87%
NP 8,602 12,365 33,960 22,937 17,042 14,660 24,557 -50.34%
-
NP to SH 7,569 11,908 26,531 23,561 16,468 14,775 21,165 -49.64%
-
Tax Rate 25.55% 22.99% 24.45% 24.60% 23.88% 21.12% 29.78% -
Total Cost 88,824 132,262 192,216 89,451 182,268 141,347 149,293 -29.28%
-
Net Worth 743,464 725,455 712,097 688,934 660,475 670,920 659,751 8.29%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 33,484 - - - 29,888 -
Div Payout % - - 126.21% - - - 141.21% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 743,464 725,455 712,097 688,934 660,475 670,920 659,751 8.29%
NOSH 223,944 223,944 223,866 223,089 221,652 221,566 221,402 0.76%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.83% 8.55% 15.01% 20.41% 8.55% 9.40% 14.13% -
ROE 1.02% 1.64% 3.73% 3.42% 2.49% 2.20% 3.21% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.51 64.59 101.32 50.41 89.93 70.46 78.53 -32.56%
EPS 3.38 5.32 11.89 10.57 7.43 6.67 9.56 -50.03%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 13.50 -
NAPS 3.32 3.24 3.19 3.09 2.98 3.03 2.98 7.47%
Adjusted Per Share Value based on latest NOSH - 223,089
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.39 61.44 96.09 47.75 84.68 66.28 73.86 -32.05%
EPS 3.22 5.06 11.27 10.01 7.00 6.28 8.99 -49.59%
DPS 0.00 0.00 14.23 0.00 0.00 0.00 12.70 -
NAPS 3.1586 3.0821 3.0253 2.9269 2.806 2.8504 2.8029 8.29%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.20 1.86 2.73 2.66 2.80 2.67 2.30 -
P/RPS 5.06 2.88 2.69 5.28 3.11 3.79 2.93 43.99%
P/EPS 65.09 34.97 22.97 25.17 37.68 40.01 24.06 94.27%
EY 1.54 2.86 4.35 3.97 2.65 2.50 4.16 -48.47%
DY 0.00 0.00 5.49 0.00 0.00 0.00 5.87 -
P/NAPS 0.66 0.57 0.86 0.86 0.94 0.88 0.77 -9.77%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 17/06/20 26/02/20 26/11/19 27/08/19 28/05/19 26/02/19 -
Price 2.02 2.40 2.63 2.94 2.73 2.69 2.65 -
P/RPS 4.64 3.72 2.60 5.83 3.04 3.82 3.37 23.78%
P/EPS 59.76 45.13 22.13 27.82 36.74 40.31 27.72 66.96%
EY 1.67 2.22 4.52 3.59 2.72 2.48 3.61 -40.21%
DY 0.00 0.00 5.70 0.00 0.00 0.00 5.09 -
P/NAPS 0.61 0.74 0.82 0.95 0.92 0.89 0.89 -22.28%

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