[FAVCO] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 7.23%
YoY- -22.01%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 759,280 581,712 603,985 554,252 693,881 530,494 526,484 6.28%
PBT 85,110 59,470 67,476 65,118 116,344 94,915 83,277 0.36%
Tax -23,911 -17,669 -15,144 -14,725 -27,745 -25,527 -19,288 3.64%
NP 61,199 41,801 52,332 50,393 88,599 69,388 63,989 -0.73%
-
NP to SH 51,001 37,339 47,877 44,650 81,335 64,010 63,089 -3.48%
-
Tax Rate 28.09% 29.71% 22.44% 22.61% 23.85% 26.89% 23.16% -
Total Cost 698,081 539,911 551,653 503,859 605,282 461,106 462,495 7.09%
-
Net Worth 766,227 707,711 761,911 738,985 712,097 659,751 628,756 3.34%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 21,024 11,314 17,822 17,914 33,484 29,888 29,888 -5.69%
Div Payout % 41.22% 30.30% 37.23% 40.12% 41.17% 46.69% 47.37% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 766,227 707,711 761,911 738,985 712,097 659,751 628,756 3.34%
NOSH 234,954 234,912 223,900 223,944 223,866 221,402 221,402 0.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.06% 7.19% 8.66% 9.09% 12.77% 13.08% 12.15% -
ROE 6.66% 5.28% 6.28% 6.04% 11.42% 9.70% 10.03% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 325.03 249.05 271.11 247.51 310.84 239.62 237.81 5.34%
EPS 21.83 15.99 21.49 19.94 36.44 28.91 28.50 -4.34%
DPS 9.00 4.84 8.00 8.00 15.00 13.50 13.50 -6.53%
NAPS 3.28 3.03 3.42 3.30 3.19 2.98 2.84 2.42%
Adjusted Per Share Value based on latest NOSH - 234,912
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 320.96 245.90 255.32 234.29 293.32 224.25 222.55 6.28%
EPS 21.56 15.78 20.24 18.87 34.38 27.06 26.67 -3.48%
DPS 8.89 4.78 7.53 7.57 14.15 12.63 12.63 -5.68%
NAPS 3.239 2.9916 3.2207 3.1238 3.0102 2.7889 2.6579 3.34%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.78 1.72 2.41 2.19 2.73 2.30 2.73 -
P/RPS 0.55 0.69 0.89 0.88 0.88 0.96 1.15 -11.56%
P/EPS 8.15 10.76 11.21 10.98 7.49 7.96 9.58 -2.65%
EY 12.27 9.29 8.92 9.10 13.35 12.57 10.44 2.72%
DY 5.06 2.82 3.32 3.65 5.49 5.87 4.95 0.36%
P/NAPS 0.54 0.57 0.70 0.66 0.86 0.77 0.96 -9.13%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 21/02/23 25/02/22 25/03/21 26/02/20 26/02/19 27/02/18 -
Price 1.94 1.77 2.66 2.31 2.63 2.65 2.62 -
P/RPS 0.60 0.71 0.98 0.93 0.85 1.11 1.10 -9.60%
P/EPS 8.89 11.07 12.38 11.59 7.22 9.17 9.19 -0.55%
EY 11.25 9.03 8.08 8.63 13.85 10.91 10.88 0.55%
DY 4.64 2.74 3.01 3.46 5.70 5.09 5.15 -1.72%
P/NAPS 0.59 0.58 0.78 0.70 0.82 0.89 0.92 -7.13%

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