[FAVCO] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -7.67%
YoY- 168.2%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 368,116 488,420 578,508 624,028 408,988 457,184 611,780 -8.11%
PBT 30,912 50,816 64,228 74,344 35,860 67,012 74,144 -13.56%
Tax -6,512 -3,824 -14,768 -15,704 -10,432 -15,048 -29,220 -22.12%
NP 24,400 46,992 49,460 58,640 25,428 51,964 44,924 -9.66%
-
NP to SH 24,156 47,312 47,632 59,100 22,036 51,348 45,492 -10.00%
-
Tax Rate 21.07% 7.53% 22.99% 21.12% 29.09% 22.46% 39.41% -
Total Cost 343,716 441,428 529,048 565,388 383,560 405,220 566,856 -7.99%
-
Net Worth 766,097 750,182 725,455 670,920 622,114 611,044 551,085 5.64%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 766,097 750,182 725,455 670,920 622,114 611,044 551,085 5.64%
NOSH 230,867 223,944 223,944 221,566 221,402 221,402 219,555 0.84%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 6.63% 9.62% 8.55% 9.40% 6.22% 11.37% 7.34% -
ROE 3.15% 6.31% 6.57% 8.81% 3.54% 8.40% 8.25% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 164.33 218.11 258.37 281.82 184.73 206.50 278.64 -8.42%
EPS 10.80 21.12 21.28 26.68 9.96 23.20 20.72 -10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.35 3.24 3.03 2.81 2.76 2.51 5.28%
Adjusted Per Share Value based on latest NOSH - 221,566
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 155.62 206.48 244.56 263.81 172.90 193.27 258.63 -8.11%
EPS 10.21 20.00 20.14 24.98 9.32 21.71 19.23 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2386 3.1714 3.0668 2.8363 2.63 2.5832 2.3297 5.64%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.74 2.29 1.86 2.67 2.56 2.72 2.79 -
P/RPS 1.67 1.05 0.72 0.95 1.39 1.32 1.00 8.91%
P/EPS 25.41 10.84 8.74 10.00 25.72 11.73 13.47 11.15%
EY 3.94 9.23 11.44 10.00 3.89 8.53 7.43 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.57 0.88 0.91 0.99 1.11 -5.30%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 17/06/20 28/05/19 25/05/18 24/05/17 27/05/16 -
Price 2.09 2.15 2.40 2.69 2.50 2.87 2.70 -
P/RPS 1.27 0.99 0.93 0.95 1.35 1.39 0.97 4.59%
P/EPS 19.38 10.18 11.28 10.08 25.12 12.37 13.03 6.83%
EY 5.16 9.83 8.86 9.92 3.98 8.08 7.67 -6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.74 0.89 0.89 1.04 1.08 -9.07%

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