[FAVCO] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 199,310 156,007 173,850 164,554 89,843 102,247 92,970 66.49% QoQ % 27.76% -10.26% 5.65% 83.16% -12.13% 9.98% - Horiz. % 214.38% 167.80% 187.00% 177.00% 96.64% 109.98% 100.00%
PBT 22,387 18,586 34,970 40,765 10,215 8,965 18,703 12.77% QoQ % 20.45% -46.85% -14.22% 299.07% 13.94% -52.07% - Horiz. % 119.70% 99.37% 186.98% 217.96% 54.62% 47.93% 100.00%
Tax -5,345 -3,926 -10,413 -9,071 -3,435 -2,608 -7,642 -21.26% QoQ % -36.14% 62.30% -14.79% -164.08% -31.71% 65.87% - Horiz. % 69.94% 51.37% 136.26% 118.70% 44.95% 34.13% 100.00%
NP 17,042 14,660 24,557 31,694 6,780 6,357 11,061 33.50% QoQ % 16.25% -40.30% -22.52% 367.46% 6.65% -42.53% - Horiz. % 154.07% 132.54% 222.01% 286.54% 61.30% 57.47% 100.00%
NP to SH 16,468 14,775 21,165 30,084 7,252 5,509 10,689 33.50% QoQ % 11.46% -30.19% -29.65% 314.84% 31.64% -48.46% - Horiz. % 154.06% 138.23% 198.01% 281.45% 67.85% 51.54% 100.00%
Tax Rate 23.88 % 21.12 % 29.78 % 22.25 % 33.63 % 29.09 % 40.86 % -30.17% QoQ % 13.07% -29.08% 33.84% -33.84% 15.61% -28.81% - Horiz. % 58.44% 51.69% 72.88% 54.45% 82.31% 71.19% 100.00%
Total Cost 182,268 141,347 149,293 132,860 83,063 95,890 81,909 70.70% QoQ % 28.95% -5.32% 12.37% 59.95% -13.38% 17.07% - Horiz. % 222.52% 172.57% 182.27% 162.20% 101.41% 117.07% 100.00%
Net Worth 660,475 670,920 659,751 666,392 602,188 622,114 628,756 3.34% QoQ % -1.56% 1.69% -1.00% 10.66% -3.20% -1.06% - Horiz. % 105.04% 106.71% 104.93% 105.99% 95.77% 98.94% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 29,888 - - - 29,888 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 141.21 % - % - % - % 279.62 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 50.50% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 660,475 670,920 659,751 666,392 602,188 622,114 628,756 3.34% QoQ % -1.56% 1.69% -1.00% 10.66% -3.20% -1.06% - Horiz. % 105.04% 106.71% 104.93% 105.99% 95.77% 98.94% 100.00%
NOSH 221,636 221,426 221,393 221,393 221,393 221,393 221,393 0.07% QoQ % 0.09% 0.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.11% 100.01% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.55 % 9.40 % 14.13 % 19.26 % 7.55 % 6.22 % 11.90 % -19.83% QoQ % -9.04% -33.47% -26.64% 155.10% 21.38% -47.73% - Horiz. % 71.85% 78.99% 118.74% 161.85% 63.45% 52.27% 100.00%
ROE 2.49 % 2.20 % 3.21 % 4.51 % 1.20 % 0.89 % 1.70 % 29.06% QoQ % 13.18% -31.46% -28.82% 275.83% 34.83% -47.65% - Horiz. % 146.47% 129.41% 188.82% 265.29% 70.59% 52.35% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.93 70.46 78.53 74.33 40.58 46.18 41.99 66.38% QoQ % 27.63% -10.28% 5.65% 83.17% -12.13% 9.98% - Horiz. % 214.17% 167.80% 187.02% 177.02% 96.64% 109.98% 100.00%
EPS 7.43 6.67 9.56 13.59 3.28 2.49 4.83 33.36% QoQ % 11.39% -30.23% -29.65% 314.33% 31.73% -48.45% - Horiz. % 153.83% 138.10% 197.93% 281.37% 67.91% 51.55% 100.00%
DPS 0.00 0.00 13.50 0.00 0.00 0.00 13.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.9800 3.0300 2.9800 3.0100 2.7200 2.8100 2.8400 3.27% QoQ % -1.65% 1.68% -1.00% 10.66% -3.20% -1.06% - Horiz. % 104.93% 106.69% 104.93% 105.99% 95.77% 98.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 84.72 66.32 73.90 69.95 38.19 43.46 39.52 66.49% QoQ % 27.74% -10.26% 5.65% 83.16% -12.13% 9.97% - Horiz. % 214.37% 167.81% 186.99% 177.00% 96.63% 109.97% 100.00%
EPS 7.00 6.28 9.00 12.79 3.08 2.34 4.54 33.57% QoQ % 11.46% -30.22% -29.63% 315.26% 31.62% -48.46% - Horiz. % 154.19% 138.33% 198.24% 281.72% 67.84% 51.54% 100.00%
DPS 0.00 0.00 12.70 0.00 0.00 0.00 12.70 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.8075 2.8519 2.8045 2.8327 2.5598 2.6445 2.6727 3.34% QoQ % -1.56% 1.69% -1.00% 10.66% -3.20% -1.06% - Horiz. % 105.04% 106.70% 104.93% 105.99% 95.78% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.8000 2.6700 2.3000 2.4200 2.5000 2.5600 2.7300 -
P/RPS 3.11 3.79 2.93 3.26 6.16 5.54 6.50 -38.91% QoQ % -17.94% 29.35% -10.12% -47.08% 11.19% -14.77% - Horiz. % 47.85% 58.31% 45.08% 50.15% 94.77% 85.23% 100.00%
P/EPS 37.68 40.01 24.06 17.81 76.32 102.88 56.54 -23.76% QoQ % -5.82% 66.29% 35.09% -76.66% -25.82% 81.96% - Horiz. % 66.64% 70.76% 42.55% 31.50% 134.98% 181.96% 100.00%
EY 2.65 2.50 4.16 5.62 1.31 0.97 1.77 30.97% QoQ % 6.00% -39.90% -25.98% 329.01% 35.05% -45.20% - Horiz. % 149.72% 141.24% 235.03% 317.51% 74.01% 54.80% 100.00%
DY 0.00 0.00 5.87 0.00 0.00 0.00 4.95 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 118.59% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.94 0.88 0.77 0.80 0.92 0.91 0.96 -1.40% QoQ % 6.82% 14.29% -3.75% -13.04% 1.10% -5.21% - Horiz. % 97.92% 91.67% 80.21% 83.33% 95.83% 94.79% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 26/02/19 27/11/18 28/08/18 25/05/18 27/02/18 -
Price 2.7300 2.6900 2.6500 2.2500 2.6400 2.5000 2.6200 -
P/RPS 3.04 3.82 3.37 3.03 6.51 5.41 6.24 -38.17% QoQ % -20.42% 13.35% 11.22% -53.46% 20.33% -13.30% - Horiz. % 48.72% 61.22% 54.01% 48.56% 104.33% 86.70% 100.00%
P/EPS 36.74 40.31 27.72 16.56 80.60 100.47 54.27 -22.96% QoQ % -8.86% 45.42% 67.39% -79.45% -19.78% 85.13% - Horiz. % 67.70% 74.28% 51.08% 30.51% 148.52% 185.13% 100.00%
EY 2.72 2.48 3.61 6.04 1.24 1.00 1.84 29.86% QoQ % 9.68% -31.30% -40.23% 387.10% 24.00% -45.65% - Horiz. % 147.83% 134.78% 196.20% 328.26% 67.39% 54.35% 100.00%
DY 0.00 0.00 5.09 0.00 0.00 0.00 5.15 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 98.83% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 0.89 0.89 0.75 0.97 0.89 0.92 - QoQ % 3.37% 0.00% 18.67% -22.68% 8.99% -3.26% - Horiz. % 100.00% 96.74% 96.74% 81.52% 105.43% 96.74% 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
2018 Q3 - Bursa Announcement.pdf 
