[FAVCO] YoY Annualized 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- -65.07%
YoY- -57.08%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 488,420 578,508 624,028 408,988 457,184 611,780 803,064 -7.94%
PBT 50,816 64,228 74,344 35,860 67,012 74,144 118,744 -13.17%
Tax -3,824 -14,768 -15,704 -10,432 -15,048 -29,220 -28,088 -28.25%
NP 46,992 49,460 58,640 25,428 51,964 44,924 90,656 -10.36%
-
NP to SH 47,312 47,632 59,100 22,036 51,348 45,492 89,988 -10.15%
-
Tax Rate 7.53% 22.99% 21.12% 29.09% 22.46% 39.41% 23.65% -
Total Cost 441,428 529,048 565,388 383,560 405,220 566,856 712,408 -7.66%
-
Net Worth 750,182 725,455 670,920 622,114 611,044 551,085 478,659 7.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 750,182 725,455 670,920 622,114 611,044 551,085 478,659 7.76%
NOSH 223,944 223,944 221,566 221,402 221,402 219,555 217,572 0.48%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.62% 8.55% 9.40% 6.22% 11.37% 7.34% 11.29% -
ROE 6.31% 6.57% 8.81% 3.54% 8.40% 8.25% 18.80% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 218.11 258.37 281.82 184.73 206.50 278.64 369.10 -8.38%
EPS 21.12 21.28 26.68 9.96 23.20 20.72 41.36 -10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.24 3.03 2.81 2.76 2.51 2.20 7.25%
Adjusted Per Share Value based on latest NOSH - 221,402
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 207.32 245.56 264.88 173.60 194.06 259.68 340.88 -7.94%
EPS 20.08 20.22 25.09 9.35 21.80 19.31 38.20 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1843 3.0794 2.8479 2.6407 2.5937 2.3392 2.0318 7.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.29 1.86 2.67 2.56 2.72 2.79 2.79 -
P/RPS 1.05 0.72 0.95 1.39 1.32 1.00 0.76 5.52%
P/EPS 10.84 8.74 10.00 25.72 11.73 13.47 6.75 8.20%
EY 9.23 11.44 10.00 3.89 8.53 7.43 14.82 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.88 0.91 0.99 1.11 1.27 -9.87%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 17/06/20 28/05/19 25/05/18 24/05/17 27/05/16 25/05/15 -
Price 2.15 2.40 2.69 2.50 2.87 2.70 2.80 -
P/RPS 0.99 0.93 0.95 1.35 1.39 0.97 0.76 4.50%
P/EPS 10.18 11.28 10.08 25.12 12.37 13.03 6.77 7.02%
EY 9.83 8.86 9.92 3.98 8.08 7.67 14.77 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.89 0.89 1.04 1.08 1.27 -10.78%

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