[FAVCO] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[FAVCO] FAVELLE FAVCO BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -21.85%

YoY- -42.26%

Quarter Report

2018 Q2 - Bursa Announcement.pdf

Latest QR

Upcoming QR

FAVCO's Result

FAVCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	587,412	580,617	693,721	453,210	528,531	787,091	792,409	-4.86%
YoY %	1.17%	-16.30%	53.07%	-14.25%	-32.85%	-0.67%	-	-
Horiz. %	74.13%	73.27%	87.55%	57.19%	66.70%	99.33%	100.00%	-
PBT	69,447	102,982	116,708	64,634	72,642	106,696	104,801	-6.62%
YoY %	-32.56%	-11.76%	80.57%	-11.02%	-31.92%	1.81%	-	-
Horiz. %	66.27%	98.26%	111.36%	61.67%	69.31%	101.81%	100.00%	-
Tax	-13,625	-25,118	-28,755	-20,058	1,523	-21,763	-17,866	-4.41%
YoY %	45.76%	12.65%	-43.36%	-1,417.01%	107.00%	-21.81%	-	-
Horiz. %	76.26%	140.59%	160.95%	112.27%	-8.52%	121.81%	100.00%	-
NP	55,822	77,864	87,953	44,576	74,165	84,933	86,935	-7.11%
YoY %	-28.31%	-11.47%	97.31%	-39.90%	-12.68%	-2.30%	-	-
Horiz. %	64.21%	89.57%	101.17%	51.28%	85.31%	97.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,547	69,569	82,492	43,576	75,468	86,892	88,307	-8.87%
YoY %	-27.34%	-15.67%	89.31%	-42.26%	-13.15%	-1.60%	-	-
Horiz. %	57.24%	78.78%	93.42%	49.35%	85.46%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	24.39%	24.64%	31.03%	-2.10%	20.40%	17.05%	-
YoY %	-19.56%	-1.01%	-20.59%	1,577.62%	-110.29%	19.65%	-	-
Horiz. %	115.07%	143.05%	144.52%	181.99%	-12.32%	119.65%	100.00%	-
Total Cost	531,590	502,753	605,768	408,634	454,366	702,158	705,474	-4.60%
YoY %	5.74%	-17.01%	48.24%	-10.07%	-35.29%	-0.47%	-	-
Horiz. %	75.35%	71.26%	85.87%	57.92%	64.41%	99.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	745,589	743,464	660,475	602,188	595,547	537,610	475,131	7.79%
YoY %	0.29%	12.57%	9.68%	1.12%	10.78%	13.15%	-	-
Horiz. %	156.92%	156.48%	139.01%	126.74%	125.34%	113.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	17,914	33,484	29,888	29,888	33,193	32,919	26,074	-6.05%
YoY %	-46.50%	12.03%	0.00%	-9.96%	0.83%	26.25%	-	-
Horiz. %	68.70%	128.42%	114.63%	114.63%	127.30%	126.25%	100.00%	-
Div Payout %	35.44%	48.13%	36.23%	68.59%	43.98%	37.89%	29.53%	-
YoY %	-26.37%	32.85%	-47.18%	55.96%	16.07%	28.31%	-	-
Horiz. %	120.01%	162.99%	122.69%	232.27%	148.93%	128.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	745,589	743,464	660,475	602,188	595,547	537,610	475,131	7.79%
YoY %	0.29%	12.57%	9.68%	1.12%	10.78%	13.15%	-	-
Horiz. %	156.92%	156.48%	139.01%	126.74%	125.34%	113.15%	100.00%	-
NOSH	223,900	223,944	221,652	221,402	221,393	220,332	217,950	0.44%
YoY %	-0.02%	1.03%	0.11%	0.00%	0.48%	1.09%	-	-
Horiz. %	102.73%	102.75%	101.70%	101.58%	101.58%	101.09%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	9.50%	13.41%	12.68%	9.84%	14.03%	10.79%	10.97%	-
YoY %	-29.16%	5.76%	28.86%	-29.86%	30.03%	-1.64%	-	-
Horiz. %	86.60%	122.24%	115.59%	89.70%	127.89%	98.36%	100.00%	-
ROE	6.78%	9.36%	12.49%	7.24%	12.67%	16.16%	18.59%	-
YoY %	-27.56%	-25.06%	72.51%	-42.86%	-21.60%	-13.07%	-	-
Horiz. %	36.47%	50.35%	67.19%	38.95%	68.15%	86.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	262.35	259.28	313.00	204.71	238.73	357.23	363.57	-5.28%
YoY %	1.18%	-17.16%	52.90%	-14.25%	-33.17%	-1.74%	-	-
Horiz. %	72.16%	71.32%	86.09%	56.31%	65.66%	98.26%	100.00%	-
EPS	22.58	31.07	37.22	19.68	34.09	39.44	40.52	-9.27%
YoY %	-27.33%	-16.52%	89.13%	-42.27%	-13.56%	-2.67%	-	-
Horiz. %	55.73%	76.68%	91.86%	48.57%	84.13%	97.33%	100.00%	-
DPS	8.00	15.00	13.50	13.50	15.00	15.00	12.00	-6.52%
YoY %	-46.67%	11.11%	0.00%	-10.00%	0.00%	25.00%	-	-
Horiz. %	66.67%	125.00%	112.50%	112.50%	125.00%	125.00%	100.00%	-
NAPS	3.33	3.32	2.98	2.72	2.69	2.44	2.18	7.30%
YoY %	0.30%	11.41%	9.56%	1.12%	10.25%	11.93%	-	-
Horiz. %	152.75%	152.29%	136.70%	124.77%	123.39%	111.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 221,402
RPS	248.31	245.44	293.25	191.58	223.42	332.72	334.97	-4.86%
YoY %	1.17%	-16.30%	53.07%	-14.25%	-32.85%	-0.67%	-	-
Horiz. %	74.13%	73.27%	87.55%	57.19%	66.70%	99.33%	100.00%	-
EPS	21.37	29.41	34.87	18.42	31.90	36.73	37.33	-8.87%
YoY %	-27.34%	-15.66%	89.31%	-42.26%	-13.15%	-1.61%	-	-
Horiz. %	57.25%	78.78%	93.41%	49.34%	85.45%	98.39%	100.00%	-
DPS	7.57	14.15	12.63	12.63	14.03	13.92	11.02	-6.06%
YoY %	-46.50%	12.03%	0.00%	-9.98%	0.79%	26.32%	-	-
Horiz. %	68.69%	128.40%	114.61%	114.61%	127.31%	126.32%	100.00%	-
NAPS	3.1517	3.1428	2.792	2.5456	2.5175	2.2726	2.0085	7.79%
YoY %	0.28%	12.56%	9.68%	1.12%	10.78%	13.15%	-	-
Horiz. %	156.92%	156.47%	139.01%	126.74%	125.34%	113.15%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.18	2.20	2.80	2.50	2.84	2.64	2.83	-
P/RPS	0.83	0.85	0.89	1.22	1.19	0.74	0.78	1.03%
YoY %	-2.35%	-4.49%	-27.05%	2.52%	60.81%	-5.13%	-	-
Horiz. %	106.41%	108.97%	114.10%	156.41%	152.56%	94.87%	100.00%	-
P/EPS	9.66	7.08	7.52	12.70	8.33	6.69	6.98	5.55%
YoY %	36.44%	-5.85%	-40.79%	52.46%	24.51%	-4.15%	-	-
Horiz. %	138.40%	101.43%	107.74%	181.95%	119.34%	95.85%	100.00%	-
EY	10.36	14.12	13.29	7.87	12.00	14.94	14.32	-5.24%
YoY %	-26.63%	6.25%	68.87%	-34.42%	-19.68%	4.33%	-	-
Horiz. %	72.35%	98.60%	92.81%	54.96%	83.80%	104.33%	100.00%	-
DY	3.67	6.82	4.82	5.40	5.28	5.68	4.24	-2.37%
YoY %	-46.19%	41.49%	-10.74%	2.27%	-7.04%	33.96%	-	-
Horiz. %	86.56%	160.85%	113.68%	127.36%	124.53%	133.96%	100.00%	-
P/NAPS	0.65	0.66	0.94	0.92	1.06	1.08	1.30	-10.90%
YoY %	-1.52%	-29.79%	2.17%	-13.21%	-1.85%	-16.92%	-	-
Horiz. %	50.00%	50.77%	72.31%	70.77%	81.54%	83.08%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/09/21	25/08/20	27/08/19	28/08/18	24/08/17	24/08/16	24/08/15	-
Price	2.20	2.02	2.73	2.64	2.84	2.27	2.49	-
P/RPS	0.84	0.78	0.87	1.29	1.19	0.64	0.68	3.58%
YoY %	7.69%	-10.34%	-32.56%	8.40%	85.94%	-5.88%	-	-
Horiz. %	123.53%	114.71%	127.94%	189.71%	175.00%	94.12%	100.00%	-
P/EPS	9.75	6.50	7.33	13.41	8.33	5.76	6.15	7.97%
YoY %	50.00%	-11.32%	-45.34%	60.98%	44.62%	-6.34%	-	-
Horiz. %	158.54%	105.69%	119.19%	218.05%	135.45%	93.66%	100.00%	-
EY	10.26	15.38	13.63	7.46	12.00	17.37	16.27	-7.39%
YoY %	-33.29%	12.84%	82.71%	-37.83%	-30.92%	6.76%	-	-
Horiz. %	63.06%	94.53%	83.77%	45.85%	73.76%	106.76%	100.00%	-
DY	3.64	7.43	4.95	5.11	5.28	6.61	4.82	-4.56%
YoY %	-51.01%	50.10%	-3.13%	-3.22%	-20.12%	37.14%	-	-
Horiz. %	75.52%	154.15%	102.70%	106.02%	109.54%	137.14%	100.00%	-
P/NAPS	0.66	0.61	0.92	0.97	1.06	0.93	1.14	-8.69%
YoY %	8.20%	-33.70%	-5.15%	-8.49%	13.98%	-18.42%	-	-
Horiz. %	57.89%	53.51%	80.70%	85.09%	92.98%	81.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos