[FAVCO] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 13.66%
YoY- 75.69%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 705,756 503,176 368,116 488,420 578,508 624,028 408,988 9.51%
PBT 75,908 58,220 30,912 50,816 64,228 74,344 35,860 13.30%
Tax -19,684 -9,732 -6,512 -3,824 -14,768 -15,704 -10,432 11.15%
NP 56,224 48,488 24,400 46,992 49,460 58,640 25,428 14.12%
-
NP to SH 48,088 42,440 24,156 47,312 47,632 59,100 22,036 13.87%
-
Tax Rate 25.93% 16.72% 21.07% 7.53% 22.99% 21.12% 29.09% -
Total Cost 649,532 454,688 343,716 441,428 529,048 565,388 383,560 9.16%
-
Net Worth 775,681 721,725 766,097 750,182 725,455 670,920 622,114 3.74%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 775,681 721,725 766,097 750,182 725,455 670,920 622,114 3.74%
NOSH 235,054 234,912 230,867 223,944 223,944 221,566 221,402 1.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.97% 9.64% 6.63% 9.62% 8.55% 9.40% 6.22% -
ROE 6.20% 5.88% 3.15% 6.31% 6.57% 8.81% 3.54% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 302.07 215.43 164.33 218.11 258.37 281.82 184.73 8.53%
EPS 20.60 18.16 10.80 21.12 21.28 26.68 9.96 12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.09 3.42 3.35 3.24 3.03 2.81 2.81%
Adjusted Per Share Value based on latest NOSH - 234,912
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 298.34 212.70 155.61 206.46 244.55 263.79 172.89 9.51%
EPS 20.33 17.94 10.21 20.00 20.13 24.98 9.32 13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.279 3.0509 3.2384 3.1712 3.0666 2.8361 2.6298 3.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.16 1.89 2.74 2.29 1.86 2.67 2.56 -
P/RPS 0.72 0.88 1.67 1.05 0.72 0.95 1.39 -10.37%
P/EPS 10.49 10.40 25.41 10.84 8.74 10.00 25.72 -13.87%
EY 9.53 9.61 3.94 9.23 11.44 10.00 3.89 16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.80 0.68 0.57 0.88 0.91 -5.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 25/05/23 26/05/22 25/05/21 17/06/20 28/05/19 25/05/18 -
Price 2.28 1.86 2.09 2.15 2.40 2.69 2.50 -
P/RPS 0.75 0.86 1.27 0.99 0.93 0.95 1.35 -9.32%
P/EPS 11.08 10.24 19.38 10.18 11.28 10.08 25.12 -12.74%
EY 9.03 9.77 5.16 9.83 8.86 9.92 3.98 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.61 0.64 0.74 0.89 0.89 -4.14%

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