[FAVCO] YoY Quarter Result on 2021-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 150,035 146,940 135,586 130,413 112,388 164,554 168,150 -1.88% YoY % 2.11% 8.37% 3.97% 16.04% -31.70% -2.14% - Horiz. % 89.23% 87.39% 80.63% 77.56% 66.84% 97.86% 100.00%
PBT 19,949 9,409 15,093 13,284 30,419 40,765 26,751 -4.77% YoY % 112.02% -37.66% 13.62% -56.33% -25.38% 52.39% - Horiz. % 74.57% 35.17% 56.42% 49.66% 113.71% 152.39% 100.00%
Tax -5,215 -1,504 -4,093 -6,739 -7,482 -9,071 -6,373 -3.29% YoY % -246.74% 63.25% 39.26% 9.93% 17.52% -42.33% - Horiz. % 81.83% 23.60% 64.22% 105.74% 117.40% 142.33% 100.00%
NP 14,734 7,905 11,000 6,545 22,937 31,694 20,378 -5.26% YoY % 86.39% -28.14% 68.07% -71.47% -27.63% 55.53% - Horiz. % 72.30% 38.79% 53.98% 32.12% 112.56% 155.53% 100.00%
NP to SH 12,102 7,592 10,384 4,116 23,561 30,084 20,126 -8.12% YoY % 59.40% -26.89% 152.28% -82.53% -21.68% 49.48% - Horiz. % 60.13% 37.72% 51.59% 20.45% 117.07% 149.48% 100.00%
Tax Rate 26.14 % 15.98 % 27.12 % 50.73 % 24.60 % 22.25 % 23.82 % 1.56% YoY % 63.58% -41.08% -46.54% 106.22% 10.56% -6.59% - Horiz. % 109.74% 67.09% 113.85% 212.97% 103.27% 93.41% 100.00%
Total Cost 135,301 139,035 124,586 123,868 89,451 132,860 147,772 -1.46% YoY % -2.69% 11.60% 0.58% 38.48% -32.67% -10.09% - Horiz. % 91.56% 94.09% 84.31% 83.82% 60.53% 89.91% 100.00%
Net Worth 742,746 590,927 754,310 714,352 688,934 666,392 615,472 3.18% YoY % 25.69% -21.66% 5.59% 3.69% 3.38% 8.27% - Horiz. % 120.68% 96.01% 122.56% 116.07% 111.94% 108.27% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 742,746 590,927 754,310 714,352 688,934 666,392 615,472 3.18% YoY % 25.69% -21.66% 5.59% 3.69% 3.38% 8.27% - Horiz. % 120.68% 96.01% 122.56% 116.07% 111.94% 108.27% 100.00%
NOSH 233,568 233,568 223,831 223,935 222,956 221,393 221,393 0.90% YoY % 0.00% 4.35% -0.05% 0.44% 0.71% 0.00% - Horiz. % 105.50% 105.50% 101.10% 101.15% 100.71% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.82 % 5.38 % 8.11 % 5.02 % 20.41 % 19.26 % 12.12 % -3.44% YoY % 82.53% -33.66% 61.55% -75.40% 5.97% 58.91% - Horiz. % 81.02% 44.39% 66.91% 41.42% 168.40% 158.91% 100.00%
ROE 1.63 % 1.28 % 1.38 % 0.58 % 3.42 % 4.51 % 3.27 % -10.95% YoY % 27.34% -7.25% 137.93% -83.04% -24.17% 37.92% - Horiz. % 49.85% 39.14% 42.20% 17.74% 104.59% 137.92% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 64.24 62.91 60.58 58.24 50.41 74.33 75.95 -2.75% YoY % 2.11% 3.85% 4.02% 15.53% -32.18% -2.13% - Horiz. % 84.58% 82.83% 79.76% 76.68% 66.37% 97.87% 100.00%
EPS 5.18 3.25 4.64 1.84 10.57 13.59 9.09 -8.94% YoY % 59.38% -29.96% 152.17% -82.59% -22.22% 49.50% - Horiz. % 56.99% 35.75% 51.05% 20.24% 116.28% 149.50% 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 3.1800 2.5300 3.3700 3.1900 3.0900 3.0100 2.7800 2.26% YoY % 25.69% -24.93% 5.64% 3.24% 2.66% 8.27% - Horiz. % 114.39% 91.01% 121.22% 114.75% 111.15% 108.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 63.78 62.46 57.63 55.44 47.77 69.95 71.48 -1.88% YoY % 2.11% 8.38% 3.95% 16.06% -31.71% -2.14% - Horiz. % 89.23% 87.38% 80.62% 77.56% 66.83% 97.86% 100.00%
EPS 5.14 3.23 4.41 1.75 10.02 12.79 8.56 -8.15% YoY % 59.13% -26.76% 152.00% -82.53% -21.66% 49.42% - Horiz. % 60.05% 37.73% 51.52% 20.44% 117.06% 149.42% 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 3.1573 2.5119 3.2064 3.0366 2.9285 2.8327 2.6162 3.18% YoY % 25.69% -21.66% 5.59% 3.69% 3.38% 8.28% - Horiz. % 120.68% 96.01% 122.56% 116.07% 111.94% 108.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.8300 1.5500 2.3200 2.3500 2.6600 2.4200 2.6100 -
P/RPS 2.85 2.46 3.83 4.04 5.28 3.26 3.44 -3.09% YoY % 15.85% -35.77% -5.20% -23.48% 61.96% -5.23% - Horiz. % 82.85% 71.51% 111.34% 117.44% 153.49% 94.77% 100.00%
P/EPS 35.32 47.69 50.01 127.85 25.17 17.81 28.71 3.51% YoY % -25.94% -4.64% -60.88% 407.95% 41.33% -37.97% - Horiz. % 123.02% 166.11% 174.19% 445.32% 87.67% 62.03% 100.00%
EY 2.83 2.10 2.00 0.78 3.97 5.62 3.48 -3.39% YoY % 34.76% 5.00% 156.41% -80.35% -29.36% 61.49% - Horiz. % 81.32% 60.34% 57.47% 22.41% 114.08% 161.49% 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 0.58 0.61 0.69 0.74 0.86 0.80 0.94 -7.73% YoY % -4.92% -11.59% -6.76% -13.95% 7.50% -14.89% - Horiz. % 61.70% 64.89% 73.40% 78.72% 91.49% 85.11% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 16/11/22 24/11/21 24/11/20 26/11/19 27/11/18 23/11/17 -
Price 1.7300 1.6900 2.3600 2.1800 2.9400 2.2500 2.6800 -
P/RPS 2.69 2.69 3.90 3.74 5.83 3.03 3.53 -4.43% YoY % 0.00% -31.03% 4.28% -35.85% 92.41% -14.16% - Horiz. % 76.20% 76.20% 110.48% 105.95% 165.16% 85.84% 100.00%
P/EPS 33.39 51.99 50.87 118.61 27.82 16.56 29.48 2.10% YoY % -35.78% 2.20% -57.11% 326.35% 68.00% -43.83% - Horiz. % 113.26% 176.36% 172.56% 402.34% 94.37% 56.17% 100.00%
EY 3.00 1.92 1.97 0.84 3.59 6.04 3.39 -2.02% YoY % 56.25% -2.54% 134.52% -76.60% -40.56% 78.17% - Horiz. % 88.50% 56.64% 58.11% 24.78% 105.90% 178.17% 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 0.54 0.67 0.70 0.68 0.95 0.75 0.96 -9.14% YoY % -19.40% -4.29% 2.94% -28.42% 26.67% -21.87% - Horiz. % 56.25% 69.79% 72.92% 70.83% 98.96% 78.12% 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
2021 Q3 - Bursa Announcement.pdf 
