[FAVCO] YoY Annualized Quarter 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- 15.82%
YoY- -60.46%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 550,426 484,106 710,634 384,180 530,728 638,212 798,726 -6.01%
PBT 63,880 55,222 81,946 38,360 75,646 90,002 113,162 -9.08%
Tax -11,088 -13,288 -18,542 -12,086 -10,546 -29,524 -34,818 -17.34%
NP 52,792 41,934 63,404 26,274 65,100 60,478 78,344 -6.36%
-
NP to SH 50,748 38,954 62,486 25,522 64,548 62,538 78,166 -6.94%
-
Tax Rate 17.36% 24.06% 22.63% 31.51% 13.94% 32.80% 30.77% -
Total Cost 497,634 442,172 647,230 357,906 465,628 577,734 720,382 -5.97%
-
Net Worth 745,767 743,464 660,475 602,188 595,547 536,542 474,657 7.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 745,767 743,464 660,475 602,188 595,547 536,542 474,657 7.81%
NOSH 223,954 223,944 221,652 221,402 221,402 219,894 217,732 0.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.59% 8.66% 8.92% 6.84% 12.27% 9.48% 9.81% -
ROE 6.80% 5.24% 9.46% 4.24% 10.84% 11.66% 16.47% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 245.78 216.18 320.63 173.53 239.72 290.24 366.84 -6.45%
EPS 22.66 17.40 28.20 11.52 29.16 28.44 35.90 -7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.32 2.98 2.72 2.69 2.44 2.18 7.30%
Adjusted Per Share Value based on latest NOSH - 221,402
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 232.67 204.63 300.39 162.39 224.34 269.77 337.62 -6.01%
EPS 21.45 16.47 26.41 10.79 27.28 26.43 33.04 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1524 3.1426 2.7918 2.5455 2.5174 2.268 2.0064 7.81%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 0.89 1.02 0.87 1.44 1.18 0.91 0.77 2.44%
P/EPS 9.62 12.65 9.93 21.69 9.74 9.28 7.88 3.37%
EY 10.39 7.91 10.07 4.61 10.27 10.77 12.69 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.94 0.92 1.06 1.08 1.30 -10.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
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 0.90 0.93 0.85 1.52 1.18 0.78 0.68 4.77%
P/EPS 9.71 11.61 9.68 22.90 9.74 7.98 6.94 5.75%
EY 10.30 8.61 10.33 4.37 10.27 12.53 14.42 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.92 0.97 1.06 0.93 1.14 -8.69%

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