[FAVCO] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
17-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.52%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 615,477 573,909 531,730 682,501 584,254 514,435 543,624 2.08%
PBT 66,297 62,500 61,765 113,815 104,536 75,489 77,999 -2.67%
Tax -18,474 -15,816 -11,989 -27,511 -26,845 -18,134 -4,199 27.99%
NP 47,823 46,684 49,776 86,304 77,691 57,355 73,800 -6.97%
-
NP to SH 41,910 42,088 44,570 78,468 73,276 55,761 76,113 -9.46%
-
Tax Rate 27.87% 25.31% 19.41% 24.17% 25.68% 24.02% 5.38% -
Total Cost 567,654 527,225 481,954 596,197 506,563 457,080 469,824 3.20%
-
Net Worth 721,725 766,097 750,182 725,455 670,920 622,114 611,044 2.81%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 11,314 17,822 17,914 33,484 29,888 29,888 33,193 -16.41%
Div Payout % 27.00% 42.35% 40.19% 42.67% 40.79% 53.60% 43.61% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 721,725 766,097 750,182 725,455 670,920 622,114 611,044 2.81%
NOSH 234,912 230,867 223,944 223,944 221,566 221,402 221,393 0.99%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.77% 8.13% 9.36% 12.65% 13.30% 11.15% 13.58% -
ROE 5.81% 5.49% 5.94% 10.82% 10.92% 8.96% 12.46% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 263.51 256.20 237.45 304.82 263.86 232.36 245.55 1.18%
EPS 17.94 18.79 19.90 35.05 33.09 25.19 34.38 -10.26%
DPS 4.85 8.00 8.00 15.00 13.50 13.50 15.00 -17.14%
NAPS 3.09 3.42 3.35 3.24 3.03 2.81 2.76 1.89%
Adjusted Per Share Value based on latest NOSH - 223,944
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 261.25 243.61 225.70 289.70 248.00 218.36 230.75 2.08%
EPS 17.79 17.87 18.92 33.31 31.10 23.67 32.31 -9.46%
DPS 4.80 7.57 7.60 14.21 12.69 12.69 14.09 -16.42%
NAPS 3.0635 3.2519 3.1843 3.0794 2.8479 2.6407 2.5937 2.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.89 2.74 2.29 1.86 2.67 2.56 2.72 -
P/RPS 0.72 1.07 0.96 0.61 1.01 1.10 1.11 -6.95%
P/EPS 10.53 14.58 11.51 5.31 8.07 10.16 7.91 4.88%
EY 9.49 6.86 8.69 18.84 12.39 9.84 12.64 -4.66%
DY 2.57 2.92 3.49 8.06 5.06 5.27 5.51 -11.93%
P/NAPS 0.61 0.80 0.68 0.57 0.88 0.91 0.99 -7.75%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 25/05/21 17/06/20 28/05/19 25/05/18 24/05/17 -
Price 1.86 2.09 2.15 2.40 2.69 2.50 2.87 -
P/RPS 0.71 0.82 0.91 0.79 1.02 1.08 1.17 -7.98%
P/EPS 10.37 11.12 10.80 6.85 8.13 9.93 8.35 3.67%
EY 9.65 8.99 9.26 14.60 12.30 10.07 11.98 -3.53%
DY 2.61 3.83 3.72 6.25 5.02 5.40 5.23 -10.93%
P/NAPS 0.60 0.61 0.64 0.74 0.89 0.89 1.04 -8.75%

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