[FAVCO] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 235.75%
YoY- -18.23%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 410,799 372,466 467,705 356,644 433,514 445,504 683,176 -8.12%
PBT 47,033 40,895 71,392 59,945 64,574 63,717 97,019 -11.35%
Tax -9,637 -13,383 -16,753 -15,114 -11,646 -10,488 -26,862 -15.69%
NP 37,396 27,512 54,639 44,831 52,928 53,229 70,157 -9.94%
-
NP to SH 35,758 23,593 54,804 42,845 52,400 54,436 70,258 -10.63%
-
Tax Rate 20.49% 32.73% 23.47% 25.21% 18.04% 16.46% 27.69% -
Total Cost 373,403 344,954 413,066 311,813 380,586 392,275 613,019 -7.92%
-
Net Worth 754,310 714,352 688,934 666,392 615,472 566,398 525,354 6.20%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 754,310 714,352 688,934 666,392 615,472 566,398 525,354 6.20%
NOSH 223,900 223,944 223,089 221,402 221,402 220,388 217,989 0.44%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.10% 7.39% 11.68% 12.57% 12.21% 11.95% 10.27% -
ROE 4.74% 3.30% 7.95% 6.43% 8.51% 9.61% 13.37% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 183.53 166.33 209.77 161.09 195.81 202.14 313.40 -8.52%
EPS 15.97 10.54 24.69 19.35 23.67 24.70 32.23 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.19 3.09 3.01 2.78 2.57 2.41 5.74%
Adjusted Per Share Value based on latest NOSH - 221,402
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 173.65 157.45 197.71 150.76 183.25 188.32 288.79 -8.12%
EPS 15.12 9.97 23.17 18.11 22.15 23.01 29.70 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1886 3.0197 2.9123 2.817 2.6017 2.3943 2.2208 6.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.32 2.35 2.66 2.42 2.61 2.33 2.44 -
P/RPS 1.26 1.41 1.27 1.50 1.33 1.15 0.78 8.31%
P/EPS 14.52 22.31 10.82 12.50 11.03 9.43 7.57 11.45%
EY 6.89 4.48 9.24 8.00 9.07 10.60 13.21 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.86 0.80 0.94 0.91 1.01 -6.14%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 24/11/20 26/11/19 27/11/18 23/11/17 28/11/16 25/11/15 -
Price 2.36 2.18 2.94 2.25 2.68 2.33 2.69 -
P/RPS 1.29 1.31 1.40 1.40 1.37 1.15 0.86 6.98%
P/EPS 14.77 20.69 11.96 11.63 11.32 9.43 8.35 9.96%
EY 6.77 4.83 8.36 8.60 8.83 10.60 11.98 -9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.95 0.75 0.96 0.91 1.12 -7.52%

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