[FAVCO] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 3.59%
YoY- 59.4%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 189,880 150,035 146,940 135,586 130,413 112,388 164,554 2.41%
PBT 2,675 19,949 9,409 15,093 13,284 30,419 40,765 -36.46%
Tax -7,412 -5,215 -1,504 -4,093 -6,739 -7,482 -9,071 -3.30%
NP -4,737 14,734 7,905 11,000 6,545 22,937 31,694 -
-
NP to SH -7,577 12,102 7,592 10,384 4,116 23,561 30,084 -
-
Tax Rate 277.08% 26.14% 15.98% 27.12% 50.73% 24.60% 22.25% -
Total Cost 194,617 135,301 139,035 124,586 123,868 89,451 132,860 6.56%
-
Net Worth 740,262 742,746 590,927 754,310 714,352 688,934 666,392 1.76%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 740,262 742,746 590,927 754,310 714,352 688,934 666,392 1.76%
NOSH 236,548 234,912 234,912 223,900 223,944 223,089 221,402 1.10%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -2.49% 9.82% 5.38% 8.11% 5.02% 20.41% 19.26% -
ROE -1.02% 1.63% 1.28% 1.38% 0.58% 3.42% 4.51% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 80.80 64.24 62.91 60.58 58.24 50.41 74.33 1.39%
EPS -3.22 5.18 3.25 4.64 1.84 10.57 13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.18 2.53 3.37 3.19 3.09 3.01 0.75%
Adjusted Per Share Value based on latest NOSH - 234,912
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 80.26 63.42 62.11 57.31 55.13 47.51 69.56 2.41%
EPS -3.20 5.12 3.21 4.39 1.74 9.96 12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1291 3.1396 2.4979 3.1885 3.0196 2.9121 2.8169 1.76%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.86 1.83 1.55 2.32 2.35 2.66 2.42 -
P/RPS 2.30 2.85 2.46 3.83 4.04 5.28 3.26 -5.64%
P/EPS -57.69 35.32 47.69 50.01 127.85 25.17 17.81 -
EY -1.73 2.83 2.10 2.00 0.78 3.97 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.69 0.74 0.86 0.80 -4.94%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 23/11/23 16/11/22 24/11/21 24/11/20 26/11/19 27/11/18 -
Price 1.83 1.73 1.69 2.36 2.18 2.94 2.25 -
P/RPS 2.26 2.69 2.69 3.90 3.74 5.83 3.03 -4.76%
P/EPS -56.76 33.39 51.99 50.87 118.61 27.82 16.56 -
EY -1.76 3.00 1.92 1.97 0.84 3.59 6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.67 0.70 0.68 0.95 0.75 -4.18%

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