[FAVCO] YoY Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 183,523 151,344 153,108 97,426 199,310 89,843 151,068 3.30% YoY % 21.26% -1.15% 57.15% -51.12% 121.84% -40.53% - Horiz. % 121.48% 100.18% 101.35% 64.49% 131.93% 59.47% 100.00%
PBT 19,386 11,910 19,236 11,554 22,387 10,215 21,070 -1.38% YoY % 62.77% -38.08% 66.49% -48.39% 119.16% -51.52% - Horiz. % 92.01% 56.53% 91.30% 54.84% 106.25% 48.48% 100.00%
Tax -6,337 -2,689 -4,588 -2,952 -5,345 -3,435 -1,511 26.98% YoY % -135.66% 41.39% -55.42% 44.77% -55.60% -127.33% - Horiz. % 419.39% 177.96% 303.64% 195.37% 353.74% 227.33% 100.00%
NP 13,049 9,221 14,648 8,602 17,042 6,780 19,559 -6.52% YoY % 41.51% -37.05% 70.29% -49.52% 151.36% -65.34% - Horiz. % 66.72% 47.14% 74.89% 43.98% 87.13% 34.66% 100.00%
NP to SH 11,683 9,071 13,546 7,569 16,468 7,252 19,437 -8.13% YoY % 28.80% -33.04% 78.97% -54.04% 127.08% -62.69% - Horiz. % 60.11% 46.67% 69.69% 38.94% 84.73% 37.31% 100.00%
Tax Rate 32.69 % 22.58 % 23.85 % 25.55 % 23.88 % 33.63 % 7.17 % 28.76% YoY % 44.77% -5.32% -6.65% 6.99% -28.99% 369.04% - Horiz. % 455.93% 314.92% 332.64% 356.35% 333.05% 469.04% 100.00%
Total Cost 170,474 142,123 138,460 88,824 182,268 83,063 131,509 4.42% YoY % 19.95% 2.65% 55.88% -51.27% 119.43% -36.84% - Horiz. % 129.63% 108.07% 105.29% 67.54% 138.60% 63.16% 100.00%
Net Worth 733,403 579,872 745,589 743,464 660,475 602,188 595,547 3.53% YoY % 26.48% -22.23% 0.29% 12.57% 9.68% 1.12% - Horiz. % 123.15% 97.37% 125.19% 124.84% 110.90% 101.12% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 1,971 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 21.73 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 733,403 579,872 745,589 743,464 660,475 602,188 595,547 3.53% YoY % 26.48% -22.23% 0.29% 12.57% 9.68% 1.12% - Horiz. % 123.15% 97.37% 125.19% 124.84% 110.90% 101.12% 100.00%
NOSH 233,568 231,949 223,900 223,935 221,636 221,393 221,393 0.90% YoY % 0.70% 3.59% -0.02% 1.04% 0.11% 0.00% - Horiz. % 105.50% 104.77% 101.13% 101.15% 100.11% 100.00% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.11 % 6.09 % 9.57 % 8.83 % 8.55 % 7.55 % 12.95 % -9.51% YoY % 16.75% -36.36% 8.38% 3.27% 13.25% -41.70% - Horiz. % 54.90% 47.03% 73.90% 68.19% 66.02% 58.30% 100.00%
ROE 1.59 % 1.56 % 1.82 % 1.02 % 2.49 % 1.20 % 3.26 % -11.27% YoY % 1.92% -14.29% 78.43% -59.04% 107.50% -63.19% - Horiz. % 48.77% 47.85% 55.83% 31.29% 76.38% 36.81% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.57 65.25 68.38 43.51 89.93 40.58 68.24 2.38% YoY % 20.41% -4.58% 57.16% -51.62% 121.61% -40.53% - Horiz. % 115.14% 95.62% 100.21% 63.76% 131.78% 59.47% 100.00%
EPS 5.00 3.91 6.05 3.38 7.43 3.28 8.78 -8.95% YoY % 27.88% -35.37% 78.99% -54.51% 126.52% -62.64% - Horiz. % 56.95% 44.53% 68.91% 38.50% 84.62% 37.36% 100.00%
DPS 0.00 0.85 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 3.1400 2.5000 3.3300 3.3200 2.9800 2.7200 2.6900 2.61% YoY % 25.60% -24.92% 0.30% 11.41% 9.56% 1.12% - Horiz. % 116.73% 92.94% 123.79% 123.42% 110.78% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 78.01 64.33 65.08 41.41 84.72 38.19 64.22 3.29% YoY % 21.27% -1.15% 57.16% -51.12% 121.84% -40.53% - Horiz. % 121.47% 100.17% 101.34% 64.48% 131.92% 59.47% 100.00%
EPS 4.97 3.86 5.76 3.22 7.00 3.08 8.26 -8.11% YoY % 28.76% -32.99% 78.88% -54.00% 127.27% -62.71% - Horiz. % 60.17% 46.73% 69.73% 38.98% 84.75% 37.29% 100.00%
DPS 0.00 0.84 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 3.1175 2.4649 3.1693 3.1603 2.8075 2.5598 2.5315 3.53% YoY % 26.48% -22.23% 0.28% 12.57% 9.68% 1.12% - Horiz. % 123.15% 97.37% 125.19% 124.84% 110.90% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.8100 1.7100 2.1800 2.2000 2.8000 2.5000 2.8400 -
P/RPS 2.30 2.62 3.19 5.06 3.11 6.16 4.16 -9.40% YoY % -12.21% -17.87% -36.96% 62.70% -49.51% 48.08% - Horiz. % 55.29% 62.98% 76.68% 121.63% 74.76% 148.08% 100.00%
P/EPS 36.19 43.73 36.03 65.09 37.68 76.32 32.35 1.89% YoY % -17.24% 21.37% -44.65% 72.74% -50.63% 135.92% - Horiz. % 111.87% 135.18% 111.38% 201.21% 116.48% 235.92% 100.00%
EY 2.76 2.29 2.78 1.54 2.65 1.31 3.09 -1.86% YoY % 20.52% -17.63% 80.52% -41.89% 102.29% -57.61% - Horiz. % 89.32% 74.11% 89.97% 49.84% 85.76% 42.39% 100.00%
DY 0.00 0.50 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.58 0.68 0.65 0.66 0.94 0.92 1.06 -9.56% YoY % -14.71% 4.62% -1.52% -29.79% 2.17% -13.21% - Horiz. % 54.72% 64.15% 61.32% 62.26% 88.68% 86.79% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date - 25/08/22 22/09/21 25/08/20 27/08/19 28/08/18 24/08/17 -
Price 1.8000 1.7800 2.2000 2.0200 2.7300 2.6400 2.8400 -
P/RPS 2.29 2.73 3.22 4.64 3.04 6.51 4.16 -9.47% YoY % -16.12% -15.22% -30.60% 52.63% -53.30% 56.49% - Horiz. % 55.05% 65.62% 77.40% 111.54% 73.08% 156.49% 100.00%
P/EPS 35.99 45.52 36.36 59.76 36.74 80.60 32.35 1.79% YoY % -20.94% 25.19% -39.16% 62.66% -54.42% 149.15% - Horiz. % 111.25% 140.71% 112.40% 184.73% 113.57% 249.15% 100.00%
EY 2.78 2.20 2.75 1.67 2.72 1.24 3.09 -1.75% YoY % 26.36% -20.00% 64.67% -38.60% 119.35% -59.87% - Horiz. % 89.97% 71.20% 89.00% 54.05% 88.03% 40.13% 100.00%
DY 0.00 0.48 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.57 0.71 0.66 0.61 0.92 0.97 1.06 -9.82% YoY % -19.72% 7.58% 8.20% -33.70% -5.15% -8.49% - Horiz. % 53.77% 66.98% 62.26% 57.55% 86.79% 91.51% 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
2020 Q2 - Bursa Announcement.pdf 
