[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 150,035 146,940 135,586 130,413 112,388 164,554 168,150 -1.88%
PBT 19,949 9,409 15,093 13,284 30,419 40,765 26,751 -4.77%
Tax -5,215 -1,504 -4,093 -6,739 -7,482 -9,071 -6,373 -3.28%
NP 14,734 7,905 11,000 6,545 22,937 31,694 20,378 -5.25%
-
NP to SH 12,102 7,592 10,384 4,116 23,561 30,084 20,126 -8.12%
-
Tax Rate 26.14% 15.98% 27.12% 50.73% 24.60% 22.25% 23.82% -
Total Cost 135,301 139,035 124,586 123,868 89,451 132,860 147,772 -1.45%
-
Net Worth 742,746 590,927 754,310 714,352 688,934 666,392 615,472 3.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 742,746 590,927 754,310 714,352 688,934 666,392 615,472 3.18%
NOSH 234,912 234,912 223,900 223,944 223,089 221,402 221,402 0.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.82% 5.38% 8.11% 5.02% 20.41% 19.26% 12.12% -
ROE 1.63% 1.28% 1.38% 0.58% 3.42% 4.51% 3.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 64.24 62.91 60.58 58.24 50.41 74.33 75.95 -2.75%
EPS 5.18 3.25 4.64 1.84 10.57 13.59 9.09 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 2.53 3.37 3.19 3.09 3.01 2.78 2.26%
Adjusted Per Share Value based on latest NOSH - 234,912
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.74 62.43 57.60 55.41 47.75 69.91 71.44 -1.88%
EPS 5.14 3.23 4.41 1.75 10.01 12.78 8.55 -8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1555 2.5105 3.2046 3.0349 2.9269 2.8311 2.6148 3.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.83 1.55 2.32 2.35 2.66 2.42 2.61 -
P/RPS 2.85 2.46 3.83 4.04 5.28 3.26 3.44 -3.08%
P/EPS 35.32 47.69 50.01 127.85 25.17 17.81 28.71 3.51%
EY 2.83 2.10 2.00 0.78 3.97 5.62 3.48 -3.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.69 0.74 0.86 0.80 0.94 -7.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 16/11/22 24/11/21 24/11/20 26/11/19 27/11/18 23/11/17 -
Price 1.73 1.69 2.36 2.18 2.94 2.25 2.68 -
P/RPS 2.69 2.69 3.90 3.74 5.83 3.03 3.53 -4.42%
P/EPS 33.39 51.99 50.87 118.61 27.82 16.56 29.48 2.09%
EY 3.00 1.92 1.97 0.84 3.59 6.04 3.39 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.70 0.68 0.95 0.75 0.96 -9.13%

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