[FAVCO] YoY Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 92,029 122,105 144,627 156,007 102,247 114,296 152,945 -8.11% YoY % -24.63% -15.57% -7.29% 52.58% -10.54% -25.27% - Horiz. % 60.17% 79.84% 94.56% 102.00% 66.85% 74.73% 100.00%
PBT 7,728 12,704 16,057 18,586 8,965 16,753 18,536 -13.56% YoY % -39.17% -20.88% -13.61% 107.32% -46.49% -9.62% - Horiz. % 41.69% 68.54% 86.63% 100.27% 48.37% 90.38% 100.00%
Tax -1,628 -956 -3,692 -3,926 -2,608 -3,762 -7,305 -22.13% YoY % -70.29% 74.11% 5.96% -50.54% 30.68% 48.50% - Horiz. % 22.29% 13.09% 50.54% 53.74% 35.70% 51.50% 100.00%
NP 6,100 11,748 12,365 14,660 6,357 12,991 11,231 -9.67% YoY % -48.08% -4.99% -15.65% 130.61% -51.07% 15.67% - Horiz. % 54.31% 104.60% 110.10% 130.53% 56.60% 115.67% 100.00%
NP to SH 6,039 11,828 11,908 14,775 5,509 12,837 11,373 -10.01% YoY % -48.94% -0.67% -19.40% 168.20% -57.08% 12.87% - Horiz. % 53.10% 104.00% 104.70% 129.91% 48.44% 112.87% 100.00%
Tax Rate 21.07 % 7.53 % 22.99 % 21.12 % 29.09 % 22.46 % 39.41 % -9.91% YoY % 179.81% -67.25% 8.85% -27.40% 29.52% -43.01% - Horiz. % 53.46% 19.11% 58.34% 53.59% 73.81% 56.99% 100.00%
Total Cost 85,929 110,357 132,262 141,347 95,890 101,305 141,714 -8.00% YoY % -22.14% -16.56% -6.43% 47.41% -5.35% -28.51% - Horiz. % 60.64% 77.87% 93.33% 99.74% 67.66% 71.49% 100.00%
Net Worth 766,097 750,182 725,455 670,920 622,114 611,044 551,085 5.64% YoY % 2.12% 3.41% 8.13% 7.85% 1.81% 10.88% - Horiz. % 139.02% 136.13% 131.64% 121.75% 112.89% 110.88% 100.00%
Dividend 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 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 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 766,097 750,182 725,455 670,920 622,114 611,044 551,085 5.64% YoY % 2.12% 3.41% 8.13% 7.85% 1.81% 10.88% - Horiz. % 139.02% 136.13% 131.64% 121.75% 112.89% 110.88% 100.00%
NOSH 224,005 223,935 223,906 221,426 221,393 221,393 219,555 0.33% YoY % 0.03% 0.01% 1.12% 0.01% 0.00% 0.84% - Horiz. % 102.03% 101.99% 101.98% 100.85% 100.84% 100.84% 100.00%
Ratio Analysis 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 6.63 % 9.62 % 8.55 % 9.40 % 6.22 % 11.37 % 7.34 % -1.68% YoY % -31.08% 12.51% -9.04% 51.13% -45.29% 54.90% - Horiz. % 90.33% 131.06% 116.49% 128.07% 84.74% 154.90% 100.00%
ROE 0.79 % 1.58 % 1.64 % 2.20 % 0.89 % 2.10 % 2.06 % -14.76% YoY % -50.00% -3.66% -25.45% 147.19% -57.62% 1.94% - Horiz. % 38.35% 76.70% 79.61% 106.80% 43.20% 101.94% 100.00%
Per Share 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 41.08 54.53 64.59 70.46 46.18 51.63 69.66 -8.42% YoY % -24.67% -15.58% -8.33% 52.58% -10.56% -25.88% - Horiz. % 58.97% 78.28% 92.72% 101.15% 66.29% 74.12% 100.00%
EPS 2.70 5.28 5.32 6.67 2.49 5.80 5.18 -10.29% YoY % -48.86% -0.75% -20.24% 167.87% -57.07% 11.97% - Horiz. % 52.12% 101.93% 102.70% 128.76% 48.07% 111.97% 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 3.4200 3.3500 3.2400 3.0300 2.8100 2.7600 2.5100 5.29% YoY % 2.09% 3.40% 6.93% 7.83% 1.81% 9.96% - Horiz. % 136.25% 133.47% 129.08% 120.72% 111.95% 109.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,250 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 39.12 51.90 61.48 66.32 43.46 48.58 65.01 -8.11% YoY % -24.62% -15.58% -7.30% 52.60% -10.54% -25.27% - Horiz. % 60.18% 79.83% 94.57% 102.02% 66.85% 74.73% 100.00%
EPS 2.57 5.03 5.06 6.28 2.34 5.46 4.83 -9.98% YoY % -48.91% -0.59% -19.43% 168.38% -57.14% 13.04% - Horiz. % 53.21% 104.14% 104.76% 130.02% 48.45% 113.04% 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 3.2565 3.1889 3.0838 2.8519 2.6445 2.5974 2.3425 5.64% YoY % 2.12% 3.41% 8.13% 7.84% 1.81% 10.88% - Horiz. % 139.02% 136.13% 131.65% 121.75% 112.89% 110.88% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.7400 2.2900 1.8600 2.6700 2.5600 2.7200 2.7900 -
P/RPS 6.67 4.20 2.88 3.79 5.54 5.27 4.01 8.85% YoY % 58.81% 45.83% -24.01% -31.59% 5.12% 31.42% - Horiz. % 166.33% 104.74% 71.82% 94.51% 138.15% 131.42% 100.00%
P/EPS 101.63 43.36 34.97 40.01 102.88 46.91 53.86 11.16% YoY % 134.39% 23.99% -12.60% -61.11% 119.31% -12.90% - Horiz. % 188.69% 80.51% 64.93% 74.29% 191.01% 87.10% 100.00%
EY 0.98 2.31 2.86 2.50 0.97 2.13 1.86 -10.12% YoY % -57.58% -19.23% 14.40% 157.73% -54.46% 14.52% - Horiz. % 52.69% 124.19% 153.76% 134.41% 52.15% 114.52% 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 0.80 0.68 0.57 0.88 0.91 0.99 1.11 -5.31% YoY % 17.65% 19.30% -35.23% -3.30% -8.08% -10.81% - Horiz. % 72.07% 61.26% 51.35% 79.28% 81.98% 89.19% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 - 17/06/20 28/05/19 25/05/18 24/05/17 27/05/16 -
Price 2.0900 2.1500 2.4000 2.6900 2.5000 2.8700 2.7000 -
P/RPS 5.09 3.94 3.72 3.82 5.41 5.56 3.88 4.63% YoY % 29.19% 5.91% -2.62% -29.39% -2.70% 43.30% - Horiz. % 131.19% 101.55% 95.88% 98.45% 139.43% 143.30% 100.00%
P/EPS 77.52 40.71 45.13 40.31 100.47 49.50 52.12 6.84% YoY % 90.42% -9.79% 11.96% -59.88% 102.97% -5.03% - Horiz. % 148.73% 78.11% 86.59% 77.34% 192.77% 94.97% 100.00%
EY 1.29 2.46 2.22 2.48 1.00 2.02 1.92 -6.41% YoY % -47.56% 10.81% -10.48% 148.00% -50.50% 5.21% - Horiz. % 67.19% 128.12% 115.62% 129.17% 52.08% 105.21% 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 0.64 0.74 0.89 0.89 1.04 1.08 -9.08% YoY % -4.69% -13.51% -16.85% 0.00% -14.42% -3.70% - Horiz. % 56.48% 59.26% 68.52% 82.41% 82.41% 96.30% 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 Q1 - Bursa Announcement.pdf 
