FAVELLE FAVCO BHD
KLSE (MYR): FAVCO (7229)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.71
Today's Change
+0.01 (0.59%)
Day's Change
1.71 - 1.73
Trading Volume
14,300
Financial
Market Cap
405 Million
NOSH
237 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
22-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
26-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-215.94% | -162.61%
Revenue | NP to SH
869,309.000 | 27,586.000
RPS | P/RPS
367.46 Cent | 0.47
EPS | P/E | EY
11.66 Cent | 14.66 | 6.82%
DPS | DY | Payout %
8.89 Cent | 5.20% | 76.21%
NAPS | P/NAPS
3.13 | 0.55
QoQ | YoY
-41.64% | -43.74%
NP Margin | ROE
4.51% | 3.73%
F.Y. | Ann. Date
30-Sep-2024 | 22-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
26-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
26-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
759,280.000 | 51,001.000
RPS | P/RPS
320.95 Cent | 0.53
EPS | P/E | EY
21.56 Cent | 7.93 | 12.61%
DPS | DY | Payout %
8.89 Cent | 5.20% | 41.22%
NAPS | P/NAPS
3.24 | 0.53
YoY
36.59%
NP Margin | ROE
8.06% | 6.66%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Revenue | NP to SH
759,174.666 | 14,640.000
RPS | P/RPS
320.91 Cent | 0.53
EPS | P/E | EY
6.19 Cent | 27.63 | 3.62%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-60.55% | -68.08%
NP Margin | ROE
3.15% | 1.98%
F.Y. | Ann. Date
30-Sep-2024 | 22-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 759,174 | 869,309 | 759,280 | 581,712 | 603,985 | 554,252 | 693,881 | 530,494 | 526,484 | 582,273 | 792,431 | 797,895 | -0.54% | |
| PBT | 47,433 | 66,795 | 85,110 | 59,470 | 67,476 | 65,118 | 116,344 | 94,915 | 83,277 | 79,782 | 118,274 | 101,338 | -1.91% | |
| Tax | -23,544 | -27,584 | -23,911 | -17,669 | -15,144 | -14,725 | -27,745 | -25,527 | -19,288 | -7,742 | -24,408 | -17,326 | 3.64% | |
| NP | 23,889 | 39,211 | 61,199 | 41,801 | 52,332 | 50,393 | 88,599 | 69,388 | 63,989 | 72,040 | 93,866 | 84,012 | -3.45% | |
| - | ||||||||||||||
| NP to SH | 14,640 | 27,586 | 51,001 | 37,339 | 47,877 | 44,650 | 81,335 | 64,010 | 63,089 | 74,649 | 94,706 | 87,618 | -5.83% | |
| - | ||||||||||||||
| Tax Rate | 49.64% | 41.30% | 28.09% | 29.71% | 22.44% | 22.61% | 23.85% | 26.89% | 23.16% | 9.70% | 20.64% | 17.10% | - | |
| Total Cost | 735,285 | 830,098 | 698,081 | 539,911 | 551,653 | 503,859 | 605,282 | 461,106 | 462,495 | 510,233 | 698,565 | 713,883 | -0.24% | |
| - | ||||||||||||||
| Net Worth | 740,262 | 740,262 | 766,227 | 707,711 | 761,911 | 738,985 | 712,097 | 659,751 | 628,756 | 589,085 | 545,541 | 455,916 | 5.93% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 740,262 | 740,262 | 766,227 | 707,711 | 761,911 | 738,985 | 712,097 | 659,751 | 628,756 | 589,085 | 545,541 | 455,916 | 5.93% | |
| NOSH | 236,548 | 236,548 | 234,954 | 234,912 | 223,900 | 223,944 | 223,866 | 221,402 | 221,402 | 220,631 | 218,216 | 216,073 | 0.93% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 3.15% | 4.51% | 8.06% | 7.19% | 8.66% | 9.09% | 12.77% | 13.08% | 12.15% | 12.37% | 11.85% | 10.53% | - | |
| ROE | 1.98% | 3.73% | 6.66% | 5.28% | 6.28% | 6.04% | 11.42% | 9.70% | 10.03% | 12.67% | 17.36% | 19.22% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 323.05 | 369.91 | 325.03 | 249.05 | 271.11 | 247.51 | 310.84 | 239.62 | 237.81 | 263.91 | 363.14 | 369.27 | -1.40% | |
| EPS | 6.25 | 11.74 | 21.83 | 16.18 | 21.41 | 19.94 | 36.58 | 28.91 | 28.50 | 33.83 | 43.40 | 40.55 | -6.64% | |
| DPS | 0.00 | 9.00 | 9.00 | 89.00 | 8.00 | 8.00 | 15.00 | 13.50 | 13.50 | 15.00 | 15.00 | 12.00 | -3.14% | |
| NAPS | 3.15 | 3.15 | 3.28 | 3.03 | 3.42 | 3.30 | 3.19 | 2.98 | 2.84 | 2.67 | 2.50 | 2.11 | 5.02% | |
| Adjusted Per Share Value based on latest NOSH - 236,548 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 320.91 | 367.46 | 320.95 | 245.89 | 255.31 | 234.28 | 293.31 | 224.24 | 222.55 | 246.13 | 334.96 | 337.27 | -0.54% | |
| EPS | 6.19 | 11.66 | 21.56 | 15.78 | 20.24 | 18.87 | 34.38 | 27.06 | 26.67 | 31.55 | 40.03 | 37.04 | -5.83% | |
| DPS | 0.00 | 8.89 | 8.89 | 87.87 | 7.53 | 7.57 | 14.15 | 12.63 | 12.63 | 13.99 | 13.84 | 10.96 | -2.29% | |
| NAPS | 3.1291 | 3.1291 | 3.2389 | 2.9915 | 3.2206 | 3.1237 | 3.0101 | 2.7888 | 2.6578 | 2.4901 | 2.306 | 1.9272 | 5.93% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 1.86 | 1.86 | 1.78 | 1.72 | 2.41 | 2.19 | 2.73 | 2.30 | 2.73 | 2.38 | 2.74 | 2.75 | - | |
| P/RPS | 0.58 | 0.50 | 0.55 | 0.69 | 0.89 | 0.88 | 0.88 | 0.96 | 1.15 | 0.90 | 0.75 | 0.74 | -3.24% | |
| P/EPS | 29.86 | 15.85 | 8.15 | 10.76 | 11.21 | 10.98 | 7.49 | 7.96 | 9.58 | 7.03 | 6.31 | 6.78 | 2.06% | |
| EY | 3.35 | 6.31 | 12.27 | 9.29 | 8.92 | 9.10 | 13.35 | 12.57 | 10.44 | 14.22 | 15.84 | 14.75 | -2.02% | |
| DY | 0.00 | 4.84 | 5.06 | 51.74 | 3.32 | 3.65 | 5.49 | 5.87 | 4.95 | 6.30 | 5.47 | 4.36 | 1.66% | |
| P/NAPS | 0.59 | 0.59 | 0.54 | 0.57 | 0.70 | 0.66 | 0.86 | 0.77 | 0.96 | 0.89 | 1.10 | 1.30 | -9.29% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 22/11/24 | 22/11/24 | 26/02/24 | 21/02/23 | 25/02/22 | 25/03/21 | 26/02/20 | 26/02/19 | 27/02/18 | 27/02/17 | 25/02/16 | 26/02/15 | - | |
| Price | 1.83 | 1.83 | 1.94 | 1.77 | 2.66 | 2.31 | 2.63 | 2.65 | 2.62 | 2.68 | 2.87 | 3.11 | - | |
| P/RPS | 0.57 | 0.49 | 0.60 | 0.71 | 0.98 | 0.93 | 0.85 | 1.11 | 1.10 | 1.02 | 0.79 | 0.84 | -3.66% | |
| P/EPS | 29.38 | 15.59 | 8.89 | 11.07 | 12.38 | 11.59 | 7.22 | 9.17 | 9.19 | 7.92 | 6.61 | 7.67 | 1.65% | |
| EY | 3.40 | 6.41 | 11.25 | 9.03 | 8.08 | 8.63 | 13.85 | 10.91 | 10.88 | 12.62 | 15.12 | 13.04 | -1.62% | |
| DY | 0.00 | 4.92 | 4.64 | 50.28 | 3.01 | 3.46 | 5.70 | 5.09 | 5.15 | 5.60 | 5.23 | 3.86 | 2.06% | |
| P/NAPS | 0.58 | 0.58 | 0.59 | 0.58 | 0.78 | 0.70 | 0.82 | 0.89 | 0.92 | 1.00 | 1.15 | 1.47 | -9.64% | |
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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Discussions
6 people like this. Showing 50 of 1,154 comments
When Director is selling / buying with insider information, Bursua/SC should scrutinise the transactions!!!
2022-05-27 09:53
already told u all last time sell son Favco swap to mother Muhibbah cos all the Favco cash transferred to Muhibbah
2022-05-27 09:59
Hi hi, cannot trap me, i already know before ex date and sold before ex date as the chart with flat top depicts operator not going to push (as i entered second time at above rm3.20) and also afraid majority shareholders would sell and let you no chance to escape since Muhibbah need fund (opinion).
2022-05-27 10:09
based on my past experience, when a common owner move money from company X to company Y, means he is shifting attention from X to Y. The smart move is Sell X swap to Buy Y.
in this case, X is Favco, Y is Muhibbah.
2022-05-27 10:10
But you need to know why Muhibbah need fund ??? Is Muhibbah doing any job of Sapura energy since in trouble???
2022-05-27 10:16
@snowball2000
110 posts
Posted by snowball2000 > 3 hours ago | Report Abuse
When Director is selling / buying with insider information, Bursua/SC should scrutinise the transactions!!!
________
Fake account like serb also not a big deal , what more u want expect our sleeping beauty !
2022-05-27 13:11
Like cantonese people always says " where got such huge toad waiting for catching on the street " ?? Use your brain to think twice before staying in VIP room permanently !
2022-05-27 13:11
Considering serb and other irregularities in the market, this starts to feel like a SCAM.... :(((
2022-05-27 17:01
recession coming, favco is very very vulnerable because it has net cash 0! all already taken out
2022-06-20 16:04
Ex-dividend price should have been 2.40 (3.25 - 0.85)... It drops non-stop since going ex-div, really scary......
2022-06-21 12:19
Confirmation of direction by end Aug 2022 with next quarterly announcement...
2022-07-04 10:40
QR is better than my expectation... However, cash position turned from +182mil to -37mil. Interest income will go down while interest expense is expected to rise...
2022-08-26 12:35
There may be impact on the company's ability to take on big project as well...
2022-08-26 12:35
Net profit 21mil include impairment.
If exclude all the one off items, core net profit should be 41m !!!
2024-02-26 19:09
U.s imposed 25% tariff on China made crane~ good for Favco.
Ship-to-Shore Cranes
The tariff rate on ship-to-shore cranes will increase from 0% to 25% in 2024.
2024-05-15 09:31
Final dividend 9 cent waiting for AGM approval . Expecting to be paid in SEP.
2024-06-08 07:52
FAVCO 24Q3 result:
If exclude the one off items (eg: forex, allowances, derivatives & etc), core PBT stood as:
24Q3: 27.231m
24Q2: 14.863m
24Q1: 14.686m
23Q4: 50.988m
23Q3: 22.040m
23Q2: 7.088m
23Q1: 9.994m
Forex loss of RM 27m in Q3 due to rapid strengthening of MYR.
Good thing is bulk of this still remain unrealised loss as yet to convert back to Ringgit.
Ringgit start weaken significantly since early Q4
4 weeks ago
Q4 will much better as profit should add back the unrealize forex part follow with the weaken of Ringgit
4 weeks ago
Favco result Ok la~ 9 months tax paid around 17.6m
Base on 30% tax rate, the actual earning before tax should around 58.9m~ close with reported PBT 35.6m + forex loss of 24.8m
Unrealised loss eh~ Next quarter will add back!
4 weeks ago
FAVCO’s result Comparison between 9m24 vs 9m23:
Revenue: 569.4m vs 459.4m (+24%)
PBT: 35.6m vs 53.9m (-34%)
Core PBT: 56.8m vs 39.1m (+45%)
Tax pay: 17.7m vs 14.0m (+26%)
**core PBT refer to PBT exclude all one off items
Improving or terbalik? Clearly for judge !!!
4 weeks ago
Post a Comment
Featured Posts
Latest Videos
Apps
Top Articles
1
Rakuten Trade Research Reports
2
Stock Market Enthusiast
Top 3 AI/Data Center Newsflow for the 3rd Week of December - #TENAGA, #YTL, #YTLPOWER
3
save malaysia!
4
Good Articles to Share
5
Good Articles to Share
6
Good Articles to Share
Gaza ceasefire deal 'closer than ever', says Hamas and two allies
7
Good Articles to Share
Ryan Serhant makes bold pitch to fix the housing ‘affordability crisis’
8
Good Articles to Share
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
snowball2000
Why did the director keep on selling?
2022-05-26 09:58