[FAVCO] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[FAVCO] FAVELLE FAVCO BHD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 22.85%

YoY- -26.09%

Quarter Report

2018 Q3 - Bursa Announcement.pdf

Latest QR

Upcoming QR

FAVCO's Result

FAVCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	592,585	598,642	641,555	449,614	570,283	629,676	895,897	-6.65%
YoY %	-1.01%	-6.69%	42.69%	-21.16%	-9.43%	-29.72%	-	-
Horiz. %	66.14%	66.82%	71.61%	50.19%	63.65%	70.28%	100.00%	-
PBT	71,256	85,847	106,362	78,648	80,677	84,974	114,552	-7.60%
YoY %	-17.00%	-19.29%	35.24%	-2.51%	-5.06%	-25.82%	-	-
Horiz. %	62.20%	74.94%	92.85%	68.66%	70.43%	74.18%	100.00%	-
Tax	-10,979	-24,375	-27,166	-22,756	-9,124	-8,036	-18,259	-8.12%
YoY %	54.96%	10.27%	-19.38%	-149.41%	-13.54%	55.99%	-	-
Horiz. %	60.13%	133.50%	148.78%	124.63%	49.97%	44.01%	100.00%	-
NP	60,277	61,472	79,196	55,892	71,553	76,938	96,293	-7.50%
YoY %	-1.94%	-22.38%	41.69%	-21.89%	-7.00%	-20.10%	-	-
Horiz. %	62.60%	63.84%	82.24%	58.04%	74.31%	79.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,815	50,124	75,969	53,534	72,427	78,884	95,985	-8.36%
YoY %	13.35%	-34.02%	41.91%	-26.09%	-8.19%	-17.82%	-	-
Horiz. %	59.19%	52.22%	79.15%	55.77%	75.46%	82.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.41%	28.39%	25.54%	28.93%	11.31%	9.46%	15.94%	-
YoY %	-45.72%	11.16%	-11.72%	155.79%	19.56%	-40.65%	-	-
Horiz. %	96.68%	178.11%	160.23%	181.49%	70.95%	59.35%	100.00%	-
Total Cost	532,308	537,170	562,359	393,722	498,730	552,738	799,604	-6.55%
YoY %	-0.91%	-4.48%	42.83%	-21.06%	-9.77%	-30.87%	-	-
Horiz. %	66.57%	67.18%	70.33%	49.24%	62.37%	69.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	754,310	714,352	688,934	666,392	615,472	569,208	526,501	6.16%
YoY %	5.59%	3.69%	3.38%	8.27%	8.13%	8.11%	-	-
Horiz. %	143.27%	135.68%	130.85%	126.57%	116.90%	108.11%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	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 %	31.53%	66.80%	39.34%	55.83%	45.83%	41.73%	27.17%	-
YoY %	-52.80%	69.80%	-29.54%	21.82%	9.83%	53.59%	-	-
Horiz. %	116.05%	245.86%	144.79%	205.48%	168.68%	153.59%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	754,310	714,352	688,934	666,392	615,472	569,208	526,501	6.16%
YoY %	5.59%	3.69%	3.38%	8.27%	8.13%	8.11%	-	-
Horiz. %	143.27%	135.68%	130.85%	126.57%	116.90%	108.11%	100.00%	-
NOSH	223,900	223,944	223,089	221,402	221,393	221,481	218,465	0.41%
YoY %	-0.02%	0.38%	0.76%	0.00%	-0.04%	1.38%	-	-
Horiz. %	102.49%	102.51%	102.12%	101.34%	101.34%	101.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	10.17%	10.27%	12.34%	12.43%	12.55%	12.22%	10.75%	-
YoY %	-0.97%	-16.77%	-0.72%	-0.96%	2.70%	13.67%	-	-
Horiz. %	94.60%	95.53%	114.79%	115.63%	116.74%	113.67%	100.00%	-
ROE	7.53%	7.02%	11.03%	8.03%	11.77%	13.86%	18.23%	-
YoY %	7.26%	-36.36%	37.36%	-31.78%	-15.08%	-23.97%	-	-
Horiz. %	41.31%	38.51%	60.50%	44.05%	64.56%	76.03%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	264.75	267.33	287.75	203.08	257.59	284.30	410.09	-7.02%
YoY %	-0.97%	-7.10%	41.69%	-21.16%	-9.40%	-30.67%	-	-
Horiz. %	64.56%	65.19%	70.17%	49.52%	62.81%	69.33%	100.00%	-
EPS	25.38	22.38	34.07	24.18	32.71	35.62	43.94	-8.73%
YoY %	13.40%	-34.31%	40.90%	-26.08%	-8.17%	-18.93%	-	-
Horiz. %	57.76%	50.93%	77.54%	55.03%	74.44%	81.07%	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	3.37	3.19	3.09	3.01	2.78	2.57	2.41	5.74%
YoY %	5.64%	3.24%	2.66%	8.27%	8.17%	6.64%	-	-
Horiz. %	139.83%	132.37%	128.22%	124.90%	115.35%	106.64%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 221,402
RPS	251.54	254.11	272.32	190.85	242.07	267.28	380.28	-6.65%
YoY %	-1.01%	-6.69%	42.69%	-21.16%	-9.43%	-29.71%	-	-
Horiz. %	66.15%	66.82%	71.61%	50.19%	63.66%	70.29%	100.00%	-
EPS	24.12	21.28	32.25	22.72	30.74	33.48	40.74	-8.35%
YoY %	13.35%	-34.02%	41.95%	-26.09%	-8.18%	-17.82%	-	-
Horiz. %	59.20%	52.23%	79.16%	55.77%	75.45%	82.18%	100.00%	-
DPS	7.60	14.21	12.69	12.69	14.09	13.97	11.07	-6.07%
YoY %	-46.52%	11.98%	0.00%	-9.94%	0.86%	26.20%	-	-
Horiz. %	68.65%	128.36%	114.63%	114.63%	127.28%	126.20%	100.00%	-
NAPS	3.2018	3.0322	2.9243	2.8287	2.6125	2.4161	2.2349	6.16%
YoY %	5.59%	3.69%	3.38%	8.28%	8.13%	8.11%	-	-
Horiz. %	143.26%	135.67%	130.85%	126.57%	116.90%	108.11%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	2.32	2.35	2.66	2.42	2.61	2.33	2.44	-
P/RPS	0.88	0.88	0.92	1.19	1.01	0.82	0.59	6.88%
YoY %	0.00%	-4.35%	-22.69%	17.82%	23.17%	38.98%	-	-
Horiz. %	149.15%	149.15%	155.93%	201.69%	171.19%	138.98%	100.00%	-
P/EPS	9.14	10.50	7.81	10.01	7.98	6.54	5.55	8.66%
YoY %	-12.95%	34.44%	-21.98%	25.44%	22.02%	17.84%	-	-
Horiz. %	164.68%	189.19%	140.72%	180.36%	143.78%	117.84%	100.00%	-
EY	10.94	9.52	12.81	9.99	12.53	15.29	18.01	-7.96%
YoY %	14.92%	-25.68%	28.23%	-20.27%	-18.05%	-15.10%	-	-
Horiz. %	60.74%	52.86%	71.13%	55.47%	69.57%	84.90%	100.00%	-
DY	3.45	6.38	5.08	5.58	5.75	6.44	4.92	-5.73%
YoY %	-45.92%	25.59%	-8.96%	-2.96%	-10.71%	30.89%	-	-
Horiz. %	70.12%	129.67%	103.25%	113.41%	116.87%	130.89%	100.00%	-
P/NAPS	0.69	0.74	0.86	0.80	0.94	0.91	1.01	-6.14%
YoY %	-6.76%	-13.95%	7.50%	-14.89%	3.30%	-9.90%	-	-
Horiz. %	68.32%	73.27%	85.15%	79.21%	93.07%	90.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	24/11/20	26/11/19	27/11/18	23/11/17	28/11/16	25/11/15	-
Price	2.36	2.18	2.94	2.25	2.68	2.33	2.69	-
P/RPS	0.89	0.82	1.02	1.11	1.04	0.82	0.66	5.10%
YoY %	8.54%	-19.61%	-8.11%	6.73%	26.83%	24.24%	-	-
Horiz. %	134.85%	124.24%	154.55%	168.18%	157.58%	124.24%	100.00%	-
P/EPS	9.30	9.74	8.63	9.31	8.19	6.54	6.12	7.21%
YoY %	-4.52%	12.86%	-7.30%	13.68%	25.23%	6.86%	-	-
Horiz. %	151.96%	159.15%	141.01%	152.12%	133.82%	106.86%	100.00%	-
EY	10.76	10.27	11.59	10.75	12.21	15.29	16.33	-6.71%
YoY %	4.77%	-11.39%	7.81%	-11.96%	-20.14%	-6.37%	-	-
Horiz. %	65.89%	62.89%	70.97%	65.83%	74.77%	93.63%	100.00%	-
DY	3.39	6.88	4.59	6.00	5.60	6.44	4.46	-4.46%
YoY %	-50.73%	49.89%	-23.50%	7.14%	-13.04%	44.39%	-	-
Horiz. %	76.01%	154.26%	102.91%	134.53%	125.56%	144.39%	100.00%	-
P/NAPS	0.70	0.68	0.95	0.75	0.96	0.91	1.12	-7.52%
YoY %	2.94%	-28.42%	26.67%	-21.88%	5.49%	-18.75%	-	-
Horiz. %	62.50%	60.71%	84.82%	66.96%	85.71%	81.25%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 11:40:00

ADX

5 Mins

SELL

2024-06-26 10:50:00

EMA 5

10 Mins

BUY

2024-06-26 10:15:00

EMA 5

5 Mins

BUY

2024-06-26 10:10:00

ADX

5 Mins

BUY

2024-06-26 09:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.195

0.00

300,631,700

INGENIEU

0.065

0.00

223,886,500

HSI-CXV

0.145

0.00

211,297,200

HSI-HU8

0.075

0.00

210,252,100

HSI-CXF

0.115

-0.005

150,065,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

95,669,700

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.745

+0.05

65,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

82,200

VSTECS

4.26

+0.26

1,961,900

PANAMY

20.26

+0.26

5,100

DLADY

36.24

+0.22

5,400

CHGP

2.50

+0.21

192,000

AJI

15.38

+0.18

110,300

HLFG

17.38

+0.18

107,300

YTLPOWR

4.82

+0.15

15,129,000

NOTION-WD

1.93

+0.15

2,321,500

PIE

6.33

+0.15

95,300

More gainer Stocks

NESTLE

121.30

-1.20

34,500

PENTA-C42

0.08

-0.26

200,000

KLK

20.74

-0.24

532,100

KESM

6.94

-0.24

100,200

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

75,900

YTLPOWR-C34

0.74

-0.10

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More