[FAVCO] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.46%
YoY- -57.08%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 173,850 164,554 89,843 102,247 92,970 168,150 151,068 9.78%
PBT 34,970 40,765 10,215 8,965 18,703 26,751 21,070 40.05%
Tax -10,413 -9,071 -3,435 -2,608 -7,642 -6,373 -1,511 260.86%
NP 24,557 31,694 6,780 6,357 11,061 20,378 19,559 16.33%
-
NP to SH 21,165 30,084 7,252 5,509 10,689 20,126 19,437 5.82%
-
Tax Rate 29.78% 22.25% 33.63% 29.09% 40.86% 23.82% 7.17% -
Total Cost 149,293 132,860 83,063 95,890 81,909 147,772 131,509 8.79%
-
Net Worth 659,751 666,392 602,188 622,114 628,756 615,472 595,547 7.04%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 29,888 - - - 29,888 - - -
Div Payout % 141.21% - - - 279.62% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 659,751 666,392 602,188 622,114 628,756 615,472 595,547 7.04%
NOSH 221,402 221,402 221,402 221,402 221,402 221,402 221,402 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 14.13% 19.26% 7.55% 6.22% 11.90% 12.12% 12.95% -
ROE 3.21% 4.51% 1.20% 0.89% 1.70% 3.27% 3.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 78.53 74.33 40.58 46.18 41.99 75.95 68.24 9.78%
EPS 9.56 13.59 3.28 2.49 4.83 9.09 8.78 5.82%
DPS 13.50 0.00 0.00 0.00 13.50 0.00 0.00 -
NAPS 2.98 3.01 2.72 2.81 2.84 2.78 2.69 7.04%
Adjusted Per Share Value based on latest NOSH - 221,402
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 73.49 69.56 37.98 43.22 39.30 71.08 63.86 9.78%
EPS 8.95 12.72 3.07 2.33 4.52 8.51 8.22 5.81%
DPS 12.63 0.00 0.00 0.00 12.63 0.00 0.00 -
NAPS 2.7888 2.8169 2.5455 2.6297 2.6578 2.6016 2.5174 7.04%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.30 2.42 2.50 2.56 2.73 2.61 2.84 -
P/RPS 2.93 3.26 6.16 5.54 6.50 3.44 4.16 -20.78%
P/EPS 24.06 17.81 76.32 102.88 56.54 28.71 32.35 -17.86%
EY 4.16 5.62 1.31 0.97 1.77 3.48 3.09 21.85%
DY 5.87 0.00 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.77 0.80 0.92 0.91 0.96 0.94 1.06 -19.14%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 28/08/18 25/05/18 27/02/18 23/11/17 24/08/17 -
Price 2.65 2.25 2.64 2.50 2.62 2.68 2.84 -
P/RPS 3.37 3.03 6.51 5.41 6.24 3.53 4.16 -13.06%
P/EPS 27.72 16.56 80.60 100.47 54.27 29.48 32.35 -9.75%
EY 3.61 6.04 1.24 1.00 1.84 3.39 3.09 10.89%
DY 5.09 0.00 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 0.89 0.75 0.97 0.89 0.92 0.96 1.06 -10.97%

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