[FAVCO] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 125,794 191,399 146,940 151,344 92,029 193,186 135,586 -4.88% QoQ % -34.28% 30.26% -2.91% 64.45% -52.36% 42.48% - Horiz. % 92.78% 141.16% 108.37% 111.62% 67.88% 142.48% 100.00%
PBT 14,555 30,423 9,409 11,910 7,728 20,443 15,093 -2.39% QoQ % -52.16% 223.34% -21.00% 54.11% -62.20% 35.45% - Horiz. % 96.44% 201.57% 62.34% 78.91% 51.20% 135.45% 100.00%
Tax -2,433 -11,848 -1,504 -2,689 -1,628 -5,507 -4,093 -29.33% QoQ % 79.46% -687.77% 44.07% -65.17% 70.44% -34.55% - Horiz. % 59.44% 289.47% 36.75% 65.70% 39.78% 134.55% 100.00%
NP 12,122 18,575 7,905 9,221 6,100 14,936 11,000 6.70% QoQ % -34.74% 134.98% -14.27% 51.16% -59.16% 35.78% - Horiz. % 110.20% 168.86% 71.86% 83.83% 55.45% 135.78% 100.00%
NP to SH 10,610 14,637 7,592 9,071 6,039 12,119 10,384 1.45% QoQ % -27.51% 92.80% -16.30% 50.21% -50.17% 16.71% - Horiz. % 102.18% 140.96% 73.11% 87.36% 58.16% 116.71% 100.00%
Tax Rate 16.72 % 38.94 % 15.98 % 22.58 % 21.07 % 26.94 % 27.12 % -27.58% QoQ % -57.06% 143.68% -29.23% 7.17% -21.79% -0.66% - Horiz. % 61.65% 143.58% 58.92% 83.26% 77.69% 99.34% 100.00%
Total Cost 113,672 172,824 139,035 142,123 85,929 178,250 124,586 -5.93% QoQ % -34.23% 24.30% -2.17% 65.40% -51.79% 43.07% - Horiz. % 91.24% 138.72% 111.60% 114.08% 68.97% 143.07% 100.00%
Net Worth 721,725 707,711 590,927 579,872 766,097 761,911 754,310 -2.90% QoQ % 1.98% 19.76% 1.91% -24.31% 0.55% 1.01% - Horiz. % 95.68% 93.82% 78.34% 76.87% 101.56% 101.01% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 9,342 - 1,971 - 17,822 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 52.42% 0.00% 11.06% 0.00% 100.00% -
Div Payout % - % 63.83 % - % 21.73 % - % 147.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 43.40% 0.00% 14.78% 0.00% 100.00% -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 721,725 707,711 590,927 579,872 766,097 761,911 754,310 -2.90% QoQ % 1.98% 19.76% 1.91% -24.31% 0.55% 1.01% - Horiz. % 95.68% 93.82% 78.34% 76.87% 101.56% 101.01% 100.00%
NOSH 233,568 233,568 233,568 231,949 224,005 222,781 223,831 2.88% QoQ % 0.00% 0.00% 0.70% 3.55% 0.55% -0.47% - Horiz. % 104.35% 104.35% 104.35% 103.63% 100.08% 99.53% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.64 % 9.70 % 5.38 % 6.09 % 6.63 % 7.73 % 8.11 % 12.22% QoQ % -0.62% 80.30% -11.66% -8.14% -14.23% -4.69% - Horiz. % 118.87% 119.61% 66.34% 75.09% 81.75% 95.31% 100.00%
ROE 1.47 % 2.07 % 1.28 % 1.56 % 0.79 % 1.59 % 1.38 % 4.31% QoQ % -28.99% 61.72% -17.95% 97.47% -50.31% 15.22% - Horiz. % 106.52% 150.00% 92.75% 113.04% 57.25% 115.22% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 53.86 81.95 62.91 65.25 41.08 86.72 60.58 -7.55% QoQ % -34.28% 30.27% -3.59% 58.84% -52.63% 43.15% - Horiz. % 88.91% 135.28% 103.85% 107.71% 67.81% 143.15% 100.00%
EPS 4.54 6.27 3.25 3.91 2.70 5.44 4.64 -1.44% QoQ % -27.59% 92.92% -16.88% 44.81% -50.37% 17.24% - Horiz. % 97.84% 135.13% 70.04% 84.27% 58.19% 117.24% 100.00%
DPS 0.00 4.00 0.00 0.85 0.00 8.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 50.00% 0.00% 10.62% 0.00% 100.00% -
NAPS 3.0900 3.0300 2.5300 2.5000 3.4200 3.4200 3.3700 -5.62% QoQ % 1.98% 19.76% 1.20% -26.90% 0.00% 1.48% - Horiz. % 91.69% 89.91% 75.07% 74.18% 101.48% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 53.47 81.36 62.46 64.33 39.12 82.12 57.63 -4.88% QoQ % -34.28% 30.26% -2.91% 64.44% -52.36% 42.50% - Horiz. % 92.78% 141.18% 108.38% 111.63% 67.88% 142.50% 100.00%
EPS 4.51 6.22 3.23 3.86 2.57 5.15 4.41 1.51% QoQ % -27.49% 92.57% -16.32% 50.19% -50.10% 16.78% - Horiz. % 102.27% 141.04% 73.24% 87.53% 58.28% 116.78% 100.00%
DPS 0.00 3.97 0.00 0.84 0.00 7.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 52.37% 0.00% 11.08% 0.00% 100.00% -
NAPS 3.0679 3.0083 2.5119 2.4649 3.2565 3.2387 3.2064 -2.90% QoQ % 1.98% 19.76% 1.91% -24.31% 0.55% 1.01% - Horiz. % 95.68% 93.82% 78.34% 76.87% 101.56% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.8900 1.7200 1.5500 1.7100 2.7400 2.4100 2.3200 -
P/RPS 3.51 2.10 2.46 2.62 6.67 2.78 3.83 -5.66% QoQ % 67.14% -14.63% -6.11% -60.72% 139.93% -27.42% - Horiz. % 91.64% 54.83% 64.23% 68.41% 174.15% 72.58% 100.00%
P/EPS 41.61 27.45 47.69 43.73 101.63 44.30 50.01 -11.55% QoQ % 51.58% -42.44% 9.06% -56.97% 129.41% -11.42% - Horiz. % 83.20% 54.89% 95.36% 87.44% 203.22% 88.58% 100.00%
EY 2.40 3.64 2.10 2.29 0.98 2.26 2.00 12.94% QoQ % -34.07% 73.33% -8.30% 133.67% -56.64% 13.00% - Horiz. % 120.00% 182.00% 105.00% 114.50% 49.00% 113.00% 100.00%
DY 0.00 2.33 0.00 0.50 0.00 3.32 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 70.18% 0.00% 15.06% 0.00% 100.00% -
P/NAPS 0.61 0.57 0.61 0.68 0.80 0.70 0.69 -7.89% QoQ % 7.02% -6.56% -10.29% -15.00% 14.29% 1.45% - Horiz. % 88.41% 82.61% 88.41% 98.55% 115.94% 101.45% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 21/02/23 16/11/22 25/08/22 26/05/22 - 24/11/21 -
Price 1.8600 1.7700 1.6900 1.7800 2.0900 2.6600 2.3600 -
P/RPS 3.45 2.16 2.69 2.73 5.09 3.07 3.90 -7.86% QoQ % 59.72% -19.70% -1.47% -46.37% 65.80% -21.28% - Horiz. % 88.46% 55.38% 68.97% 70.00% 130.51% 78.72% 100.00%
P/EPS 40.95 28.24 51.99 45.52 77.52 48.90 50.87 -13.48% QoQ % 45.01% -45.68% 14.21% -41.28% 58.53% -3.87% - Horiz. % 80.50% 55.51% 102.20% 89.48% 152.39% 96.13% 100.00%
EY 2.44 3.54 1.92 2.20 1.29 2.05 1.97 15.35% QoQ % -31.07% 84.38% -12.73% 70.54% -37.07% 4.06% - Horiz. % 123.86% 179.70% 97.46% 111.68% 65.48% 104.06% 100.00%
DY 0.00 2.26 0.00 0.48 0.00 3.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 75.08% 0.00% 15.95% 0.00% 100.00% -
P/NAPS 0.60 0.58 0.67 0.71 0.61 0.78 0.70 -9.77% QoQ % 3.45% -13.43% -5.63% 16.39% -21.79% 11.43% - Horiz. % 85.71% 82.86% 95.71% 101.43% 87.14% 111.43% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2022 Q2 - Bursa Announcement.pdf 
