[FAVCO] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 150.21%
YoY- -40.45%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 309,317 243,373 275,213 242,053 355,317 192,090 265,364 2.58%
PBT 33,941 19,638 31,940 27,611 40,973 19,180 37,823 -1.78%
Tax -8,770 -4,317 -5,544 -6,644 -9,271 -6,043 -5,273 8.84%
NP 25,171 15,321 26,396 20,967 31,702 13,137 32,550 -4.19%
-
NP to SH 22,293 15,110 25,374 19,477 31,243 12,761 32,274 -5.97%
-
Tax Rate 25.84% 21.98% 17.36% 24.06% 22.63% 31.51% 13.94% -
Total Cost 284,146 228,052 248,817 221,086 323,615 178,953 232,814 3.37%
-
Net Worth 733,403 579,872 745,767 743,464 660,475 602,188 595,547 3.52%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 1,971 - - - - - -
Div Payout % - 13.05% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 733,403 579,872 745,767 743,464 660,475 602,188 595,547 3.52%
NOSH 234,912 234,912 223,954 223,944 221,652 221,402 221,402 0.99%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.14% 6.30% 9.59% 8.66% 8.92% 6.84% 12.27% -
ROE 3.04% 2.61% 3.40% 2.62% 4.73% 2.12% 5.42% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 132.43 104.93 122.89 108.09 160.32 86.76 119.86 1.67%
EPS 9.54 6.63 11.33 8.70 14.10 5.76 14.58 -6.82%
DPS 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 2.50 3.33 3.32 2.98 2.72 2.69 2.61%
Adjusted Per Share Value based on latest NOSH - 234,912
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 131.32 103.32 116.84 102.76 150.85 81.55 112.66 2.58%
EPS 9.46 6.41 10.77 8.27 13.26 5.42 13.70 -5.98%
DPS 0.00 0.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1136 2.4618 3.1661 3.1563 2.804 2.5566 2.5284 3.52%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.81 1.71 2.18 2.20 2.80 2.50 2.84 -
P/RPS 1.37 1.63 1.77 2.04 1.75 2.88 2.37 -8.72%
P/EPS 18.96 26.25 19.24 25.29 19.86 43.37 19.48 -0.44%
EY 5.27 3.81 5.20 3.95 5.03 2.31 5.13 0.44%
DY 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.65 0.66 0.94 0.92 1.06 -9.55%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 22/09/21 25/08/20 27/08/19 28/08/18 24/08/17 -
Price 1.80 1.78 2.20 2.02 2.73 2.64 2.84 -
P/RPS 1.36 1.70 1.79 1.87 1.70 3.04 2.37 -8.83%
P/EPS 18.86 27.32 19.42 23.22 19.37 45.80 19.48 -0.53%
EY 5.30 3.66 5.15 4.31 5.16 2.18 5.13 0.54%
DY 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.66 0.61 0.92 0.97 1.06 -9.81%

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