[FAVCO] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -73.51%
YoY- -0.67%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 176,439 125,794 92,029 122,105 144,627 156,007 102,247 9.51%
PBT 18,977 14,555 7,728 12,704 16,057 18,586 8,965 13.30%
Tax -4,921 -2,433 -1,628 -956 -3,692 -3,926 -2,608 11.15%
NP 14,056 12,122 6,100 11,748 12,365 14,660 6,357 14.12%
-
NP to SH 12,022 10,610 6,039 11,828 11,908 14,775 5,509 13.87%
-
Tax Rate 25.93% 16.72% 21.07% 7.53% 22.99% 21.12% 29.09% -
Total Cost 162,383 113,672 85,929 110,357 132,262 141,347 95,890 9.16%
-
Net Worth 775,681 721,725 766,097 750,182 725,455 670,920 622,114 3.74%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 775,681 721,725 766,097 750,182 725,455 670,920 622,114 3.74%
NOSH 235,054 234,912 230,867 223,944 223,944 221,566 221,402 1.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.97% 9.64% 6.63% 9.62% 8.55% 9.40% 6.22% -
ROE 1.55% 1.47% 0.79% 1.58% 1.64% 2.20% 0.89% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 75.52 53.86 41.08 54.53 64.59 70.46 46.18 8.53%
EPS 5.15 4.54 2.70 5.28 5.32 6.67 2.49 12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.09 3.42 3.35 3.24 3.03 2.81 2.81%
Adjusted Per Share Value based on latest NOSH - 223,944
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.58 53.17 38.90 51.61 61.13 65.94 43.22 9.50%
EPS 5.08 4.48 2.55 5.00 5.03 6.25 2.33 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2788 3.0508 3.2383 3.171 3.0665 2.836 2.6297 3.74%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.16 1.89 2.74 2.29 1.86 2.67 2.56 -
P/RPS 2.86 3.51 6.67 4.20 2.88 3.79 5.54 -10.42%
P/EPS 41.98 41.61 101.63 43.36 34.97 40.01 102.88 -13.86%
EY 2.38 2.40 0.98 2.31 2.86 2.50 0.97 16.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.80 0.68 0.57 0.88 0.91 -5.44%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 25/05/23 26/05/22 25/05/21 17/06/20 28/05/19 25/05/18 -
Price 2.28 1.86 2.09 2.15 2.40 2.69 2.50 -
P/RPS 3.02 3.45 5.09 3.94 3.72 3.82 5.41 -9.25%
P/EPS 44.31 40.95 77.52 40.71 45.13 40.31 100.47 -12.74%
EY 2.26 2.44 1.29 2.46 2.22 2.48 1.00 14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.61 0.64 0.74 0.89 0.89 -4.14%

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