[FAVCO] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 131.64%
YoY- -60.46%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 275,213 242,053 355,317 192,090 265,364 319,106 399,363 -6.01%
PBT 31,940 27,611 40,973 19,180 37,823 45,001 56,581 -9.08%
Tax -5,544 -6,644 -9,271 -6,043 -5,273 -14,762 -17,409 -17.34%
NP 26,396 20,967 31,702 13,137 32,550 30,239 39,172 -6.36%
-
NP to SH 25,374 19,477 31,243 12,761 32,274 31,269 39,083 -6.94%
-
Tax Rate 17.36% 24.06% 22.63% 31.51% 13.94% 32.80% 30.77% -
Total Cost 248,817 221,086 323,615 178,953 232,814 288,867 360,191 -5.97%
-
Net Worth 745,767 743,464 660,475 602,188 595,547 536,542 474,657 7.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 745,767 743,464 660,475 602,188 595,547 536,542 474,657 7.81%
NOSH 223,954 223,944 221,652 221,402 221,402 219,894 217,732 0.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.59% 8.66% 8.92% 6.84% 12.27% 9.48% 9.81% -
ROE 3.40% 2.62% 4.73% 2.12% 5.42% 5.83% 8.23% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 122.89 108.09 160.32 86.76 119.86 145.12 183.42 -6.45%
EPS 11.33 8.70 14.10 5.76 14.58 14.22 17.95 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.32 2.98 2.72 2.69 2.44 2.18 7.30%
Adjusted Per Share Value based on latest NOSH - 221,402
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 116.82 102.74 150.82 81.54 112.64 135.45 169.52 -6.01%
EPS 10.77 8.27 13.26 5.42 13.70 13.27 16.59 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1656 3.1558 2.8035 2.5561 2.5279 2.2775 2.0148 7.81%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.18 2.20 2.80 2.50 2.84 2.64 2.83 -
P/RPS 1.77 2.04 1.75 2.88 2.37 1.82 1.54 2.34%
P/EPS 19.24 25.29 19.86 43.37 19.48 18.57 15.77 3.36%
EY 5.20 3.95 5.03 2.31 5.13 5.39 6.34 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.94 0.92 1.06 1.08 1.30 -10.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 25/08/20 27/08/19 28/08/18 24/08/17 24/08/16 24/08/15 -
Price 2.20 2.02 2.73 2.64 2.84 2.27 2.49 -
P/RPS 1.79 1.87 1.70 3.04 2.37 1.56 1.36 4.68%
P/EPS 19.42 23.22 19.37 45.80 19.48 15.96 13.87 5.76%
EY 5.15 4.31 5.16 2.18 5.13 6.26 7.21 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.92 0.97 1.06 0.93 1.14 -8.69%

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