[FAVCO] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -10.92%
YoY- -45.1%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 592,585 587,412 531,730 554,252 598,642 580,617 682,501 -8.98%
PBT 71,256 69,447 61,765 65,118 85,847 102,982 113,815 -26.79%
Tax -10,979 -13,625 -11,989 -14,725 -24,375 -25,118 -27,511 -45.76%
NP 60,277 55,822 49,776 50,393 61,472 77,864 86,304 -21.26%
-
NP to SH 56,815 50,547 44,570 44,650 50,124 69,569 78,468 -19.35%
-
Tax Rate 15.41% 19.62% 19.41% 22.61% 28.39% 24.39% 24.17% -
Total Cost 532,308 531,590 481,954 503,859 537,170 502,753 596,197 -7.27%
-
Net Worth 754,310 745,589 750,182 738,985 714,352 743,464 725,455 2.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 17,914 17,914 17,914 17,914 33,484 33,484 33,484 -34.07%
Div Payout % 31.53% 35.44% 40.19% 40.12% 66.80% 48.13% 42.67% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 754,310 745,589 750,182 738,985 714,352 743,464 725,455 2.63%
NOSH 223,900 223,900 223,944 223,944 223,944 223,944 223,944 -0.01%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.17% 9.50% 9.36% 9.09% 10.27% 13.41% 12.65% -
ROE 7.53% 6.78% 5.94% 6.04% 7.02% 9.36% 10.82% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 264.75 262.35 237.45 247.51 267.33 259.28 304.82 -8.96%
EPS 25.38 22.58 19.90 19.94 22.38 31.07 35.05 -19.34%
DPS 8.00 8.00 8.00 8.00 15.00 15.00 15.00 -34.20%
NAPS 3.37 3.33 3.35 3.30 3.19 3.32 3.24 2.65%
Adjusted Per Share Value based on latest NOSH - 223,944
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 251.54 249.34 225.70 235.26 254.11 246.46 289.70 -8.97%
EPS 24.12 21.46 18.92 18.95 21.28 29.53 33.31 -19.34%
DPS 7.60 7.60 7.60 7.60 14.21 14.21 14.21 -34.08%
NAPS 3.2018 3.1648 3.1843 3.1368 3.0322 3.1558 3.0794 2.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.32 2.18 2.29 2.19 2.35 2.20 1.86 -
P/RPS 0.88 0.83 0.96 0.88 0.88 0.85 0.61 27.64%
P/EPS 9.14 9.66 11.51 10.98 10.50 7.08 5.31 43.57%
EY 10.94 10.36 8.69 9.10 9.52 14.12 18.84 -30.37%
DY 3.45 3.67 3.49 3.65 6.38 6.82 8.06 -43.17%
P/NAPS 0.69 0.65 0.68 0.66 0.74 0.66 0.57 13.57%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 22/09/21 25/05/21 25/03/21 24/11/20 25/08/20 17/06/20 -
Price 2.36 2.20 2.15 2.31 2.18 2.02 2.40 -
P/RPS 0.89 0.84 0.91 0.93 0.82 0.78 0.79 8.26%
P/EPS 9.30 9.75 10.80 11.59 9.74 6.50 6.85 22.58%
EY 10.76 10.26 9.26 8.63 10.27 15.38 14.60 -18.39%
DY 3.39 3.64 3.72 3.46 6.88 7.43 6.25 -33.46%
P/NAPS 0.70 0.66 0.64 0.70 0.68 0.61 0.74 -3.63%

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