[FAVCO] YoY TTM Result on 30-Sep-2020 [#3]

Stock

[FAVCO] FAVELLE FAVCO BHD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- -27.95%

YoY- -34.02%

Quarter Report

2020 Q3 - Bursa Announcement.pdf

Latest QR

Upcoming QR

FAVCO's Result

FAVCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	650,751	583,499	592,585	598,642	641,555	449,614	570,283	2.22%
YoY %	11.53%	-1.53%	-1.01%	-6.69%	42.69%	-21.16%	-	-
Horiz. %	114.11%	102.32%	103.91%	104.97%	112.50%	78.84%	100.00%	-
PBT	84,313	49,490	71,256	85,847	106,362	78,648	80,677	0.73%
YoY %	70.36%	-30.55%	-17.00%	-19.29%	35.24%	-2.51%	-	-
Horiz. %	104.51%	61.34%	88.32%	106.41%	131.84%	97.49%	100.00%	-
Tax	-25,833	-11,328	-10,979	-24,375	-27,166	-22,756	-9,124	18.93%
YoY %	-128.05%	-3.18%	54.96%	10.27%	-19.38%	-149.41%	-	-
Horiz. %	283.13%	124.16%	120.33%	267.15%	297.74%	249.41%	100.00%	-
NP	58,480	38,162	60,277	61,472	79,196	55,892	71,553	-3.30%
YoY %	53.24%	-36.69%	-1.94%	-22.38%	41.69%	-21.89%	-	-
Horiz. %	81.73%	53.33%	84.24%	85.91%	110.68%	78.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,032	34,821	56,815	50,124	75,969	53,534	72,427	-6.29%
YoY %	40.81%	-38.71%	13.35%	-34.02%	41.91%	-26.09%	-	-
Horiz. %	67.70%	48.08%	78.44%	69.21%	104.89%	73.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.64%	22.89%	15.41%	28.39%	25.54%	28.93%	11.31%	-
YoY %	33.86%	48.54%	-45.72%	11.16%	-11.72%	155.79%	-	-
Horiz. %	270.91%	202.39%	136.25%	251.02%	225.82%	255.79%	100.00%	-
Total Cost	592,271	545,337	532,308	537,170	562,359	393,722	498,730	2.90%
YoY %	8.61%	2.45%	-0.91%	-4.48%	42.83%	-21.06%	-	-
Horiz. %	118.76%	109.35%	106.73%	107.71%	112.76%	78.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,746	590,927	754,310	714,352	688,934	666,392	615,472	3.18%
YoY %	25.69%	-21.66%	5.59%	3.69%	3.38%	8.27%	-	-
Horiz. %	120.68%	96.01%	122.56%	116.07%	111.94%	108.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	9,342	19,794	17,914	33,484	29,888	29,888	33,193	-19.03%
YoY %	-52.80%	10.49%	-46.50%	12.03%	0.00%	-9.96%	-	-
Horiz. %	28.14%	59.63%	53.97%	100.88%	90.04%	90.04%	100.00%	-
Div Payout %	19.05%	56.85%	31.53%	66.80%	39.34%	55.83%	45.83%	-
YoY %	-66.49%	80.30%	-52.80%	69.80%	-29.54%	21.82%	-	-
Horiz. %	41.57%	124.05%	68.80%	145.76%	85.84%	121.82%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	742,746	590,927	754,310	714,352	688,934	666,392	615,472	3.18%
YoY %	25.69%	-21.66%	5.59%	3.69%	3.38%	8.27%	-	-
Horiz. %	120.68%	96.01%	122.56%	116.07%	111.94%	108.27%	100.00%	-
NOSH	234,912	234,912	223,900	223,944	223,089	221,402	221,393	0.99%
YoY %	0.00%	4.92%	-0.02%	0.38%	0.76%	0.00%	-	-
Horiz. %	106.11%	106.11%	101.13%	101.15%	100.77%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.99%	6.54%	10.17%	10.27%	12.34%	12.43%	12.55%	-
YoY %	37.46%	-35.69%	-0.97%	-16.77%	-0.72%	-0.96%	-	-
Horiz. %	71.63%	52.11%	81.04%	81.83%	98.33%	99.04%	100.00%	-
ROE	6.60%	5.89%	7.53%	7.02%	11.03%	8.03%	11.77%	-
YoY %	12.05%	-21.78%	7.26%	-36.36%	37.36%	-31.78%	-	-
Horiz. %	56.07%	50.04%	63.98%	59.64%	93.71%	68.22%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	278.61	249.82	264.75	267.33	287.75	203.08	257.59	1.31%
YoY %	11.52%	-5.64%	-0.97%	-7.10%	41.69%	-21.16%	-	-
Horiz. %	108.16%	96.98%	102.78%	103.78%	111.71%	78.84%	100.00%	-
EPS	20.99	14.91	25.38	22.38	34.07	24.18	32.71	-7.12%
YoY %	40.78%	-41.25%	13.40%	-34.31%	40.90%	-26.08%	-	-
Horiz. %	64.17%	45.58%	77.59%	68.42%	104.16%	73.92%	100.00%	-
DPS	4.00	8.47	8.00	15.00	13.50	13.50	15.00	-19.76%
YoY %	-52.77%	5.88%	-46.67%	11.11%	0.00%	-10.00%	-	-
Horiz. %	26.67%	56.47%	53.33%	100.00%	90.00%	90.00%	100.00%	-
NAPS	3.18	2.53	3.37	3.19	3.09	3.01	2.78	2.26%
YoY %	25.69%	-24.93%	5.64%	3.24%	2.66%	8.27%	-	-
Horiz. %	114.39%	91.01%	121.22%	114.75%	111.15%	108.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 223,944
RPS	276.27	247.72	251.58	254.15	272.37	190.88	242.11	2.22%
YoY %	11.53%	-1.53%	-1.01%	-6.69%	42.69%	-21.16%	-	-
Horiz. %	114.11%	102.32%	103.91%	104.97%	112.50%	78.84%	100.00%	-
EPS	20.82	14.78	24.12	21.28	32.25	22.73	30.75	-6.29%
YoY %	40.87%	-38.72%	13.35%	-34.02%	41.88%	-26.08%	-	-
Horiz. %	67.71%	48.07%	78.44%	69.20%	104.88%	73.92%	100.00%	-
DPS	3.97	8.40	7.61	14.22	12.69	12.69	14.09	-19.02%
YoY %	-52.74%	10.38%	-46.48%	12.06%	0.00%	-9.94%	-	-
Horiz. %	28.18%	59.62%	54.01%	100.92%	90.06%	90.06%	100.00%	-
NAPS	3.1533	2.5088	3.2024	3.0328	2.9248	2.8291	2.613	3.18%
YoY %	25.69%	-21.66%	5.59%	3.69%	3.38%	8.27%	-	-
Horiz. %	120.68%	96.01%	122.56%	116.07%	111.93%	108.27%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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	0.66	0.62	0.88	0.88	0.92	1.19	1.01	-6.84%
YoY %	6.45%	-29.55%	0.00%	-4.35%	-22.69%	17.82%	-	-
Horiz. %	65.35%	61.39%	87.13%	87.13%	91.09%	117.82%	100.00%	-
P/EPS	8.72	10.40	9.14	10.50	7.81	10.01	7.98	1.48%
YoY %	-16.15%	13.79%	-12.95%	34.44%	-21.98%	25.44%	-	-
Horiz. %	109.27%	130.33%	114.54%	131.58%	97.87%	125.44%	100.00%	-
EY	11.47	9.62	10.94	9.52	12.81	9.99	12.53	-1.46%
YoY %	19.23%	-12.07%	14.92%	-25.68%	28.23%	-20.27%	-	-
Horiz. %	91.54%	76.78%	87.31%	75.98%	102.23%	79.73%	100.00%	-
DY	2.19	5.47	3.45	6.38	5.08	5.58	5.75	-14.85%
YoY %	-59.96%	58.55%	-45.92%	25.59%	-8.96%	-2.96%	-	-
Horiz. %	38.09%	95.13%	60.00%	110.96%	88.35%	97.04%	100.00%	-
P/NAPS	0.58	0.61	0.69	0.74	0.86	0.80	0.94	-7.72%
YoY %	-4.92%	-11.59%	-6.76%	-13.95%	7.50%	-14.89%	-	-
Horiz. %	61.70%	64.89%	73.40%	78.72%	91.49%	85.11%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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	0.62	0.68	0.89	0.82	1.02	1.11	1.04	-8.25%
YoY %	-8.82%	-23.60%	8.54%	-19.61%	-8.11%	6.73%	-	-
Horiz. %	59.62%	65.38%	85.58%	78.85%	98.08%	106.73%	100.00%	-
P/EPS	8.24	11.34	9.30	9.74	8.63	9.31	8.19	0.10%
YoY %	-27.34%	21.94%	-4.52%	12.86%	-7.30%	13.68%	-	-
Horiz. %	100.61%	138.46%	113.55%	118.93%	105.37%	113.68%	100.00%	-
EY	12.13	8.82	10.76	10.27	11.59	10.75	12.21	-0.10%
YoY %	37.53%	-18.03%	4.77%	-11.39%	7.81%	-11.96%	-	-
Horiz. %	99.34%	72.24%	88.12%	84.11%	94.92%	88.04%	100.00%	-
DY	2.31	5.01	3.39	6.88	4.59	6.00	5.60	-13.71%
YoY %	-53.89%	47.79%	-50.73%	49.89%	-23.50%	7.14%	-	-
Horiz. %	41.25%	89.46%	60.54%	122.86%	81.96%	107.14%	100.00%	-
P/NAPS	0.54	0.67	0.70	0.68	0.95	0.75	0.96	-9.13%
YoY %	-19.40%	-4.29%	2.94%	-28.42%	26.67%	-21.88%	-	-
Horiz. %	56.25%	69.79%	72.92%	70.83%	98.96%	78.12%	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

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

292

HLIND

HONG LEONG INDUSTRIES BHD

282

MPI

MALAYSIAN PACIFIC INDUSTRIES

277

JCY

JCY INTERNATIONAL BERHAD

161

PBBANK

PUBLIC BANK BHD

107

INARI

INARI AMERTRON BERHAD

YTLPOWR

YTL POWER INTERNATIONAL BHD

GENTING

GENTING BHD

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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