[FAVCO] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.05%
YoY- 51.56%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 759,174 612,469 520,417 547,732 496,621 623,606 475,525 8.10%
PBT 47,433 71,853 38,729 62,710 54,526 95,189 79,926 -8.32%
Tax -23,544 -18,646 -7,761 -12,849 -17,844 -22,337 -20,152 2.62%
NP 23,889 53,206 30,968 49,861 36,682 72,852 59,774 -14.16%
-
NP to SH 14,640 45,860 30,269 47,677 31,457 73,072 57,126 -20.28%
-
Tax Rate 49.64% 25.95% 20.04% 20.49% 32.73% 23.47% 25.21% -
Total Cost 735,285 559,262 489,449 497,870 459,938 550,754 415,750 9.95%
-
Net Worth 737,462 742,746 590,927 754,310 714,352 688,934 666,392 1.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 2,647 - - - - -
Div Payout % - - 8.75% - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 737,462 742,746 590,927 754,310 714,352 688,934 666,392 1.70%
NOSH 234,115 234,912 234,912 223,900 223,944 223,089 221,402 0.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.15% 8.69% 5.95% 9.10% 7.39% 11.68% 12.57% -
ROE 1.99% 6.17% 5.12% 6.32% 4.40% 10.61% 8.57% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 324.27 262.22 222.81 244.71 221.77 279.70 214.79 7.09%
EPS 6.25 19.64 13.17 21.29 14.05 32.92 25.80 -21.02%
DPS 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.18 2.53 3.37 3.19 3.09 3.01 0.75%
Adjusted Per Share Value based on latest NOSH - 223,900
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 320.91 258.89 219.98 231.53 209.93 263.60 201.01 8.10%
EPS 6.19 19.39 12.80 20.15 13.30 30.89 24.15 -20.28%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
NAPS 3.1173 3.1396 2.4979 3.1885 3.0196 2.9122 2.8169 1.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.86 1.83 1.55 2.32 2.35 2.66 2.42 -
P/RPS 0.57 0.70 0.70 0.95 1.06 0.95 1.13 -10.76%
P/EPS 29.74 9.32 11.96 10.89 16.73 8.12 9.38 21.18%
EY 3.36 10.73 8.36 9.18 5.98 12.32 10.66 -17.48%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.69 0.74 0.86 0.80 -4.94%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 23/11/23 16/11/22 24/11/21 24/11/20 26/11/19 27/11/18 -
Price 1.83 1.73 1.69 2.36 2.18 2.94 2.25 -
P/RPS 0.56 0.66 0.76 0.96 0.98 1.05 1.05 -9.93%
P/EPS 29.26 8.81 13.04 11.08 15.52 8.97 8.72 22.33%
EY 3.42 11.35 7.67 9.03 6.44 11.15 11.47 -18.24%
DY 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.67 0.70 0.68 0.95 0.75 -4.18%

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