[FAVCO] YoY Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 146,940 135,586 130,413 112,388 164,554 168,150 126,398 2.54% YoY % 8.37% 3.97% 16.04% -31.70% -2.14% 33.03% - Horiz. % 116.25% 107.27% 103.18% 88.92% 130.19% 133.03% 100.00%
PBT 9,409 15,093 13,284 30,419 40,765 26,751 18,716 -10.82% YoY % -37.66% 13.62% -56.33% -25.38% 52.39% 42.93% - Horiz. % 50.27% 80.64% 70.98% 162.53% 217.81% 142.93% 100.00%
Tax -1,504 -4,093 -6,739 -7,482 -9,071 -6,373 4,274 - YoY % 63.25% 39.26% 9.93% 17.52% -42.33% -249.11% - Horiz. % -35.19% -95.77% -157.67% -175.06% -212.24% -149.11% 100.00%
NP 7,905 11,000 6,545 22,937 31,694 20,378 22,990 -16.29% YoY % -28.14% 68.07% -71.47% -27.63% 55.53% -11.36% - Horiz. % 34.38% 47.85% 28.47% 99.77% 137.86% 88.64% 100.00%
NP to SH 7,592 10,384 4,116 23,561 30,084 20,126 23,167 -16.96% YoY % -26.89% 152.28% -82.53% -21.68% 49.48% -13.13% - Horiz. % 32.77% 44.82% 17.77% 101.70% 129.86% 86.87% 100.00%
Tax Rate 15.98 % 27.12 % 50.73 % 24.60 % 22.25 % 23.82 % -22.84 % - YoY % -41.08% -46.54% 106.22% 10.56% -6.59% 204.29% - Horiz. % -69.96% -118.74% -222.11% -107.71% -97.42% -104.29% 100.00%
Total Cost 139,035 124,586 123,868 89,451 132,860 147,772 103,408 5.06% YoY % 11.60% 0.58% 38.48% -32.67% -10.09% 42.90% - Horiz. % 134.45% 120.48% 119.79% 86.50% 128.48% 142.90% 100.00%
Net Worth 590,927 754,310 714,352 688,934 666,392 615,472 569,208 0.63% YoY % -21.66% 5.59% 3.69% 3.38% 8.27% 8.13% - Horiz. % 103.82% 132.52% 125.50% 121.03% 117.07% 108.13% 100.00%
Dividend 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 590,927 754,310 714,352 688,934 666,392 615,472 569,208 0.63% YoY % -21.66% 5.59% 3.69% 3.38% 8.27% 8.13% - Horiz. % 103.82% 132.52% 125.50% 121.03% 117.07% 108.13% 100.00%
NOSH 233,568 223,831 223,935 222,956 221,393 221,393 221,481 0.89% YoY % 4.35% -0.05% 0.44% 0.71% 0.00% -0.04% - Horiz. % 105.46% 101.06% 101.11% 100.67% 99.96% 99.96% 100.00%
Ratio Analysis 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.38 % 8.11 % 5.02 % 20.41 % 19.26 % 12.12 % 18.19 % -18.37% YoY % -33.66% 61.55% -75.40% 5.97% 58.91% -33.37% - Horiz. % 29.58% 44.58% 27.60% 112.20% 105.88% 66.63% 100.00%
ROE 1.28 % 1.38 % 0.58 % 3.42 % 4.51 % 3.27 % 4.07 % -17.53% YoY % -7.25% 137.93% -83.04% -24.17% 37.92% -19.66% - Horiz. % 31.45% 33.91% 14.25% 84.03% 110.81% 80.34% 100.00%
Per Share 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 62.91 60.58 58.24 50.41 74.33 75.95 57.07 1.64% YoY % 3.85% 4.02% 15.53% -32.18% -2.13% 33.08% - Horiz. % 110.23% 106.15% 102.05% 88.33% 130.24% 133.08% 100.00%
EPS 3.25 4.64 1.84 10.57 13.59 9.09 10.46 -17.69% YoY % -29.96% 152.17% -82.59% -22.22% 49.50% -13.10% - Horiz. % 31.07% 44.36% 17.59% 101.05% 129.92% 86.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5300 3.3700 3.1900 3.0900 3.0100 2.7800 2.5700 -0.26% YoY % -24.93% 5.64% 3.24% 2.66% 8.27% 8.17% - Horiz. % 98.44% 131.13% 124.12% 120.23% 117.12% 108.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 62.46 57.63 55.44 47.77 69.95 71.48 53.73 2.54% YoY % 8.38% 3.95% 16.06% -31.71% -2.14% 33.04% - Horiz. % 116.25% 107.26% 103.18% 88.91% 130.19% 133.04% 100.00%
EPS 3.23 4.41 1.75 10.02 12.79 8.56 9.85 -16.95% YoY % -26.76% 152.00% -82.53% -21.66% 49.42% -13.10% - Horiz. % 32.79% 44.77% 17.77% 101.73% 129.85% 86.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.5119 3.2064 3.0366 2.9285 2.8327 2.6162 2.4196 0.63% YoY % -21.66% 5.59% 3.69% 3.38% 8.28% 8.13% - Horiz. % 103.81% 132.52% 125.50% 121.03% 117.07% 108.13% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.5500 2.3200 2.3500 2.6600 2.4200 2.6100 2.3300 -
P/RPS 2.46 3.83 4.04 5.28 3.26 3.44 4.08 -8.08% YoY % -35.77% -5.20% -23.48% 61.96% -5.23% -15.69% - Horiz. % 60.29% 93.87% 99.02% 129.41% 79.90% 84.31% 100.00%
P/EPS 47.69 50.01 127.85 25.17 17.81 28.71 22.28 13.52% YoY % -4.64% -60.88% 407.95% 41.33% -37.97% 28.86% - Horiz. % 214.05% 224.46% 573.83% 112.97% 79.94% 128.86% 100.00%
EY 2.10 2.00 0.78 3.97 5.62 3.48 4.49 -11.89% YoY % 5.00% 156.41% -80.35% -29.36% 61.49% -22.49% - Horiz. % 46.77% 44.54% 17.37% 88.42% 125.17% 77.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.61 0.69 0.74 0.86 0.80 0.94 0.91 -6.45% YoY % -11.59% -6.76% -13.95% 7.50% -14.89% 3.30% - Horiz. % 67.03% 75.82% 81.32% 94.51% 87.91% 103.30% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 16/11/22 24/11/21 24/11/20 26/11/19 27/11/18 23/11/17 28/11/16 -
Price 1.6900 2.3600 2.1800 2.9400 2.2500 2.6800 2.3300 -
P/RPS 2.69 3.90 3.74 5.83 3.03 3.53 4.08 -6.70% YoY % -31.03% 4.28% -35.85% 92.41% -14.16% -13.48% - Horiz. % 65.93% 95.59% 91.67% 142.89% 74.26% 86.52% 100.00%
P/EPS 51.99 50.87 118.61 27.82 16.56 29.48 22.28 15.16% YoY % 2.20% -57.11% 326.35% 68.00% -43.83% 32.32% - Horiz. % 233.35% 228.32% 532.36% 124.87% 74.33% 132.32% 100.00%
EY 1.92 1.97 0.84 3.59 6.04 3.39 4.49 -13.20% YoY % -2.54% 134.52% -76.60% -40.56% 78.17% -24.50% - Horiz. % 42.76% 43.88% 18.71% 79.96% 134.52% 75.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.70 0.68 0.95 0.75 0.96 0.91 -4.97% YoY % -4.29% 2.94% -28.42% 26.67% -21.87% 5.49% - Horiz. % 73.63% 76.92% 74.73% 104.40% 82.42% 105.49% 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
2019 Q3 - Bursa Announcement.pdf 
