[FAVCO] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.46%
YoY- -57.08%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 122,105 144,627 156,007 102,247 114,296 152,945 200,766 -7.94%
PBT 12,704 16,057 18,586 8,965 16,753 18,536 29,686 -13.17%
Tax -956 -3,692 -3,926 -2,608 -3,762 -7,305 -7,022 -28.25%
NP 11,748 12,365 14,660 6,357 12,991 11,231 22,664 -10.36%
-
NP to SH 11,828 11,908 14,775 5,509 12,837 11,373 22,497 -10.15%
-
Tax Rate 7.53% 22.99% 21.12% 29.09% 22.46% 39.41% 23.65% -
Total Cost 110,357 132,262 141,347 95,890 101,305 141,714 178,102 -7.66%
-
Net Worth 750,182 725,455 670,920 622,114 611,044 551,085 478,659 7.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 750,182 725,455 670,920 622,114 611,044 551,085 478,659 7.76%
NOSH 223,944 223,944 221,566 221,402 221,402 219,555 217,572 0.48%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.62% 8.55% 9.40% 6.22% 11.37% 7.34% 11.29% -
ROE 1.58% 1.64% 2.20% 0.89% 2.10% 2.06% 4.70% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 54.53 64.59 70.46 46.18 51.63 69.66 92.28 -8.38%
EPS 5.28 5.32 6.67 2.49 5.80 5.18 10.34 -10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.24 3.03 2.81 2.76 2.51 2.20 7.25%
Adjusted Per Share Value based on latest NOSH - 221,402
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 51.62 61.14 65.95 43.22 48.32 64.65 84.87 -7.94%
EPS 5.00 5.03 6.25 2.33 5.43 4.81 9.51 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1712 3.0666 2.8361 2.6298 2.583 2.3295 2.0234 7.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.29 1.86 2.67 2.56 2.72 2.79 2.79 -
P/RPS 4.20 2.88 3.79 5.54 5.27 4.01 3.02 5.64%
P/EPS 43.36 34.97 40.01 102.88 46.91 53.86 26.98 8.22%
EY 2.31 2.86 2.50 0.97 2.13 1.86 3.71 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.88 0.91 0.99 1.11 1.27 -9.87%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 17/06/20 28/05/19 25/05/18 24/05/17 27/05/16 25/05/15 -
Price 2.15 2.40 2.69 2.50 2.87 2.70 2.80 -
P/RPS 3.94 3.72 3.82 5.41 5.56 3.88 3.03 4.46%
P/EPS 40.71 45.13 40.31 100.47 49.50 52.12 27.08 7.02%
EY 2.46 2.22 2.48 1.00 2.02 1.92 3.69 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.89 0.89 1.04 1.08 1.27 -10.78%

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