[FAVCO] YoY 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- 14.52%
YoY- 78.97%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 203,062 183,523 151,344 153,108 97,426 199,310 89,843 14.54%
PBT 13,923 19,386 11,910 19,236 11,554 22,387 10,215 5.29%
Tax -5,325 -6,337 -2,689 -4,588 -2,952 -5,345 -3,435 7.57%
NP 8,598 13,049 9,221 14,648 8,602 17,042 6,780 4.03%
-
NP to SH 6,535 11,683 9,071 13,546 7,569 16,468 7,252 -1.71%
-
Tax Rate 38.25% 32.69% 22.58% 23.85% 25.55% 23.88% 33.63% -
Total Cost 194,464 170,474 142,123 138,460 88,824 182,268 83,063 15.21%
-
Net Worth 762,970 733,403 579,872 745,589 743,464 660,475 602,188 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 % - - 21.73% - - - - -
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 762,970 733,403 579,872 745,589 743,464 660,475 602,188 4.01%
NOSH 235,586 234,912 234,912 223,900 223,944 221,652 221,402 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 4.23% 7.11% 6.09% 9.57% 8.83% 8.55% 7.55% -
ROE 0.86% 1.59% 1.56% 1.82% 1.02% 2.49% 1.20% -
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 86.76 78.57 65.25 68.38 43.51 89.93 40.58 13.48%
EPS 2.79 5.00 3.91 6.05 3.38 7.43 3.28 -2.65%
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 85.83 77.58 63.97 64.72 41.18 84.25 37.98 14.54%
EPS 2.76 4.94 3.83 5.73 3.20 6.96 3.07 -1.75%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
NAPS 3.2251 3.1001 2.4511 3.1516 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 2.42 2.30 2.62 3.19 5.06 3.11 6.16 -14.40%
P/EPS 75.21 36.19 43.73 36.03 65.09 37.68 76.32 -0.24%
EY 1.33 2.76 2.29 2.78 1.54 2.65 1.31 0.25%
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 2.27 2.29 2.73 3.22 4.64 3.04 6.51 -16.09%
P/EPS 70.55 35.99 45.52 36.36 59.76 36.74 80.60 -2.19%
EY 1.42 2.78 2.20 2.75 1.67 2.72 1.24 2.28%
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