[FAVCO] YoY TTM Result on 30-Sep-2021 [#3]

Stock

[FAVCO] FAVELLE FAVCO BHD

Announcement Date

24-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- 12.4%

YoY- 13.35%

Quarter Report

2021 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 - 223,900
RPS	275.08	246.66	250.50	253.06	271.20	190.06	241.07	2.22%
YoY %	11.52%	-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	20.73	14.72	24.02	21.19	32.11	22.63	30.62	-6.29%
YoY %	40.83%	-38.72%	13.36%	-34.01%	41.89%	-26.09%	-	-
Horiz. %	67.70%	48.07%	78.45%	69.20%	104.87%	73.91%	100.00%	-
DPS	3.95	8.37	7.57	14.15	12.63	12.63	14.03	-19.03%
YoY %	-52.81%	10.57%	-46.50%	12.03%	0.00%	-9.98%	-	-
Horiz. %	28.15%	59.66%	53.96%	100.86%	90.02%	90.02%	100.00%	-
NAPS	3.1397	2.498	3.1886	3.0197	2.9123	2.817	2.6017	3.18%
YoY %	25.69%	-21.66%	5.59%	3.69%	3.38%	8.28%	-	-
Horiz. %	120.68%	96.01%	122.56%	116.07%	111.94%	108.28%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos