[FAVCO] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
22-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 114.52%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 379,501 309,317 243,373 275,213 242,053 355,317 192,090 12.00%
PBT 32,900 33,941 19,638 31,940 27,611 40,973 19,180 9.40%
Tax -10,246 -8,770 -4,317 -5,544 -6,644 -9,271 -6,043 9.18%
NP 22,654 25,171 15,321 26,396 20,967 31,702 13,137 9.49%
-
NP to SH 18,557 22,293 15,110 25,374 19,477 31,243 12,761 6.43%
-
Tax Rate 31.14% 25.84% 21.98% 17.36% 24.06% 22.63% 31.51% -
Total Cost 356,847 284,146 228,052 248,817 221,086 323,615 178,953 12.17%
-
Net Worth 762,970 733,403 579,872 745,767 743,464 660,475 602,188 4.01%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 1,971 - - - - -
Div Payout % - - 13.05% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 762,970 733,403 579,872 745,767 743,464 660,475 602,188 4.01%
NOSH 235,586 234,912 234,912 223,954 223,944 221,652 221,402 1.03%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.97% 8.14% 6.30% 9.59% 8.66% 8.92% 6.84% -
ROE 2.43% 3.04% 2.61% 3.40% 2.62% 4.73% 2.12% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 162.15 132.43 104.93 122.89 108.09 160.32 86.76 10.97%
EPS 7.94 9.54 6.63 11.33 8.70 14.10 5.76 5.49%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.14 2.50 3.33 3.32 2.98 2.72 3.06%
Adjusted Per Share Value based on latest NOSH - 223,900
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 160.42 130.75 102.87 116.33 102.32 150.19 81.20 12.00%
EPS 7.84 9.42 6.39 10.73 8.23 13.21 5.39 6.43%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
NAPS 3.2251 3.1001 2.4511 3.1524 3.1426 2.7918 2.5455 4.01%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.10 1.81 1.71 2.18 2.20 2.80 2.50 -
P/RPS 1.30 1.37 1.63 1.77 2.04 1.75 2.88 -12.40%
P/EPS 26.49 18.96 26.25 19.24 25.29 19.86 43.37 -7.88%
EY 3.78 5.27 3.81 5.20 3.95 5.03 2.31 8.54%
DY 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.68 0.65 0.66 0.94 0.92 -5.86%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 24/08/23 25/08/22 22/09/21 25/08/20 27/08/19 28/08/18 -
Price 1.97 1.80 1.78 2.20 2.02 2.73 2.64 -
P/RPS 1.21 1.36 1.70 1.79 1.87 1.70 3.04 -14.22%
P/EPS 24.85 18.86 27.32 19.42 23.22 19.37 45.80 -9.68%
EY 4.02 5.30 3.66 5.15 4.31 5.16 2.18 10.72%
DY 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.71 0.66 0.61 0.92 0.97 -7.68%

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